[BHIC] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -242.83%
YoY- -272.21%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 197,045 132,737 62,992 265,641 203,471 138,550 63,396 112.53%
PBT 27,154 13,488 -16,050 -3,949 23,906 18,472 8,567 115.32%
Tax -6,053 -7,266 -2,992 -26,790 -2,385 -892 -149 1073.79%
NP 21,101 6,222 -19,042 -30,739 21,521 17,580 8,418 84.21%
-
NP to SH 21,101 6,222 -19,042 -30,739 21,522 17,581 8,418 84.21%
-
Tax Rate 22.29% 53.87% - - 9.98% 4.83% 1.74% -
Total Cost 175,944 126,515 82,034 296,380 181,950 120,970 54,978 116.70%
-
Net Worth 290,695 275,788 251,075 270,819 323,078 317,848 307,915 -3.75%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 290,695 275,788 251,075 270,819 323,078 317,848 307,915 -3.75%
NOSH 248,458 248,458 248,590 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 10.71% 4.69% -30.23% -11.57% 10.58% 12.69% 13.28% -
ROE 7.26% 2.26% -7.58% -11.35% 6.66% 5.53% 2.73% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 79.31 53.42 25.34 106.92 81.87 55.80 25.53 112.46%
EPS 8.48 2.50 -7.66 -12.37 8.66 7.08 3.39 83.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.11 1.01 1.09 1.30 1.28 1.24 -3.78%
Adjusted Per Share Value based on latest NOSH - 248,458
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 34.92 23.52 11.16 47.08 36.06 24.55 11.23 112.60%
EPS 3.74 1.10 -3.37 -5.45 3.81 3.12 1.49 84.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5152 0.4887 0.4449 0.4799 0.5726 0.5633 0.5457 -3.75%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.60 1.56 1.69 2.00 2.17 1.85 2.19 -
P/RPS 2.02 2.92 6.67 1.87 2.75 3.43 8.90 -62.69%
P/EPS 18.84 62.29 -22.06 -16.17 25.06 26.13 -64.60 -
EY 5.31 1.61 -4.53 -6.19 3.99 3.83 -1.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.41 1.67 1.83 1.67 1.45 1.77 -15.65%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 09/11/16 09/08/16 13/05/16 29/02/16 09/11/15 06/08/15 13/05/15 -
Price 2.00 1.50 1.56 1.70 2.29 1.84 2.09 -
P/RPS 2.52 2.81 6.16 1.59 2.90 3.41 8.50 -55.43%
P/EPS 23.55 59.90 -20.37 -13.74 26.44 25.99 -61.65 -
EY 4.25 1.67 -4.91 -7.28 3.78 3.85 -1.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.35 1.54 1.56 1.76 1.44 1.69 0.78%

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