[BHIC] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 19.59%
YoY- -8.49%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 387,466 237,451 116,691 649,797 420,592 192,883 88,408 167.57%
PBT 16,089 21,353 18,616 95,054 75,077 38,056 19,520 -12.08%
Tax 4,885 -1,579 -5,037 -15,399 -13,075 -6,385 -4,172 -
NP 20,974 19,774 13,579 79,655 62,002 31,671 15,348 23.12%
-
NP to SH 9,035 11,469 10,072 69,806 58,372 31,472 15,668 -30.69%
-
Tax Rate -30.36% 7.39% 27.06% 16.20% 17.42% 16.78% 21.37% -
Total Cost 366,492 217,677 103,112 570,142 358,590 161,212 73,060 192.75%
-
Net Worth 421,964 424,501 425,262 429,766 419,960 392,468 389,837 5.41%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 14,905 - - - -
Div Payout % - - - 21.35% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 421,964 424,501 425,262 429,766 419,960 392,468 389,837 5.41%
NOSH 248,214 248,246 248,691 248,419 248,497 248,397 248,304 -0.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.41% 8.33% 11.64% 12.26% 14.74% 16.42% 17.36% -
ROE 2.14% 2.70% 2.37% 16.24% 13.90% 8.02% 4.02% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 156.10 95.65 46.92 261.57 169.25 77.65 35.60 167.65%
EPS 3.64 4.62 4.05 28.10 23.49 12.67 6.31 -30.67%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 1.70 1.71 1.71 1.73 1.69 1.58 1.57 5.44%
Adjusted Per Share Value based on latest NOSH - 248,565
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 68.67 42.08 20.68 115.16 74.54 34.18 15.67 167.55%
EPS 1.60 2.03 1.78 12.37 10.34 5.58 2.78 -30.78%
DPS 0.00 0.00 0.00 2.64 0.00 0.00 0.00 -
NAPS 0.7478 0.7523 0.7536 0.7616 0.7442 0.6955 0.6909 5.41%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.45 3.96 4.15 4.24 4.49 3.81 4.01 -
P/RPS 1.57 4.14 8.84 1.62 2.65 4.91 11.26 -73.07%
P/EPS 67.31 85.71 102.47 15.09 19.11 30.07 63.55 3.90%
EY 1.49 1.17 0.98 6.63 5.23 3.33 1.57 -3.42%
DY 0.00 0.00 0.00 1.42 0.00 0.00 0.00 -
P/NAPS 1.44 2.32 2.43 2.45 2.66 2.41 2.55 -31.65%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 15/11/11 12/08/11 26/05/11 21/02/11 22/11/10 17/08/10 18/05/10 -
Price 2.84 3.26 4.23 4.00 4.21 4.60 3.96 -
P/RPS 1.82 3.41 9.01 1.53 2.49 5.92 11.12 -70.04%
P/EPS 78.02 70.56 104.44 14.23 17.92 36.31 62.76 15.60%
EY 1.28 1.42 0.96 7.03 5.58 2.75 1.59 -13.45%
DY 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
P/NAPS 1.67 1.91 2.47 2.31 2.49 2.91 2.52 -23.96%

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