[BHIC] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -89.87%
YoY- 102.4%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 212,811 130,675 64,204 319,051 207,401 126,240 64,405 121.68%
PBT 23,938 12,479 811 7,395 33,307 16,370 5,224 175.62%
Tax -1,604 -531 -32 -4,234 -2,091 -1,085 -220 275.54%
NP 22,334 11,948 779 3,161 31,216 15,285 5,004 170.83%
-
NP to SH 22,334 11,948 779 3,161 31,216 15,285 5,108 167.14%
-
Tax Rate 6.70% 4.26% 3.95% 57.25% 6.28% 6.63% 4.21% -
Total Cost 190,477 118,727 63,425 315,890 176,185 110,955 59,401 117.29%
-
Net Worth 305,603 295,665 283,242 283,242 310,572 293,180 285,726 4.58%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 305,603 295,665 283,242 283,242 310,572 293,180 285,726 4.58%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 10.49% 9.14% 1.21% 0.99% 15.05% 12.11% 7.77% -
ROE 7.31% 4.04% 0.28% 1.12% 10.05% 5.21% 1.79% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 85.65 52.59 25.84 128.41 83.48 50.81 25.92 121.68%
EPS 8.99 4.81 0.31 1.27 12.56 6.15 2.06 166.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.19 1.14 1.14 1.25 1.18 1.15 4.58%
Adjusted Per Share Value based on latest NOSH - 248,458
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 37.71 23.16 11.38 56.54 36.76 22.37 11.41 121.71%
EPS 3.96 2.12 0.14 0.56 5.53 2.71 0.91 166.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5416 0.524 0.502 0.502 0.5504 0.5196 0.5064 4.57%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.38 2.50 2.52 2.74 2.42 2.50 2.05 -
P/RPS 2.78 4.75 9.75 2.13 2.90 4.92 7.91 -50.16%
P/EPS 26.48 51.99 803.74 215.37 19.26 40.64 99.71 -58.65%
EY 3.78 1.92 0.12 0.46 5.19 2.46 1.00 142.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.10 2.21 2.40 1.94 2.12 1.78 5.53%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 05/11/14 13/08/14 08/05/14 20/02/14 14/11/13 06/08/13 14/05/13 -
Price 2.34 2.51 2.51 2.56 2.77 2.47 2.62 -
P/RPS 2.73 4.77 9.71 1.99 3.32 4.86 10.11 -58.18%
P/EPS 26.03 52.20 800.55 201.22 22.05 40.15 127.44 -65.28%
EY 3.84 1.92 0.12 0.50 4.54 2.49 0.78 189.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 2.11 2.20 2.25 2.22 2.09 2.28 -11.43%

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