[BHIC] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
17-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 14.95%
YoY- -76.29%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 380,269 236,063 115,769 496,259 326,916 212,380 100,981 141.85%
PBT 72,878 44,847 22,102 134,681 108,600 70,073 31,773 73.83%
Tax -14,353 -11,226 -6,807 -17,703 -6,251 -3,228 -331 1131.44%
NP 58,525 33,621 15,295 116,978 102,349 66,845 31,442 51.25%
-
NP to SH 57,679 32,929 15,312 115,120 100,148 65,588 31,142 50.75%
-
Tax Rate 19.69% 25.03% 30.80% 13.14% 5.76% 4.61% 1.04% -
Total Cost 321,744 202,442 100,474 379,281 224,567 145,535 69,539 177.40%
-
Net Worth 365,308 340,473 335,571 313,052 305,586 270,798 241,083 31.89%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 13,665 - - - -
Div Payout % - - - 11.87% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 365,308 340,473 335,571 313,052 305,586 270,798 241,083 31.89%
NOSH 248,509 248,520 248,571 248,454 248,444 248,439 248,539 -0.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 15.39% 14.24% 13.21% 23.57% 31.31% 31.47% 31.14% -
ROE 15.79% 9.67% 4.56% 36.77% 32.77% 24.22% 12.92% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 153.02 94.99 46.57 199.74 131.59 85.49 40.63 141.87%
EPS 23.21 13.25 6.16 46.33 40.31 26.40 12.53 50.77%
DPS 0.00 0.00 0.00 5.50 0.00 0.00 0.00 -
NAPS 1.47 1.37 1.35 1.26 1.23 1.09 0.97 31.90%
Adjusted Per Share Value based on latest NOSH - 248,521
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 67.47 41.88 20.54 88.05 58.00 37.68 17.92 141.82%
EPS 10.23 5.84 2.72 20.42 17.77 11.64 5.53 50.63%
DPS 0.00 0.00 0.00 2.42 0.00 0.00 0.00 -
NAPS 0.6481 0.6041 0.5954 0.5554 0.5422 0.4805 0.4277 31.89%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 5.05 4.20 2.62 2.85 3.78 4.30 4.92 -
P/RPS 3.30 4.42 5.63 1.43 2.87 5.03 12.11 -57.93%
P/EPS 21.76 31.70 42.53 6.15 9.38 16.29 39.27 -32.51%
EY 4.60 3.15 2.35 16.26 10.66 6.14 2.55 48.13%
DY 0.00 0.00 0.00 1.93 0.00 0.00 0.00 -
P/NAPS 3.44 3.07 1.94 2.26 3.07 3.94 5.07 -22.76%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 12/11/09 06/08/09 15/05/09 17/02/09 11/11/08 12/08/08 05/05/08 -
Price 4.75 4.86 3.30 2.69 2.97 4.30 4.80 -
P/RPS 3.10 5.12 7.09 1.35 2.26 5.03 11.81 -58.97%
P/EPS 20.47 36.68 53.57 5.81 7.37 16.29 38.31 -34.12%
EY 4.89 2.73 1.87 17.22 13.57 6.14 2.61 51.91%
DY 0.00 0.00 0.00 2.04 0.00 0.00 0.00 -
P/NAPS 3.23 3.55 2.44 2.13 2.41 3.94 4.95 -24.74%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment