[BHIC] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -6187.47%
YoY- -7.67%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 117,669 79,953 44,048 168,920 126,637 90,225 36,295 118.58%
PBT 27,202 22,233 20,654 -102,164 344 834 -4,057 -
Tax -3,276 -2,416 -270 -14,472 1,572 -2,193 -241 466.87%
NP 23,926 19,817 20,384 -116,636 1,916 -1,359 -4,298 -
-
NP to SH 23,926 19,817 20,384 -116,636 1,916 -1,359 -4,298 -
-
Tax Rate 12.04% 10.87% 1.31% - -456.98% 262.95% - -
Total Cost 93,743 60,136 23,664 285,556 124,721 91,584 40,593 74.44%
-
Net Worth 139,136 136,651 136,651 116,775 233,550 231,065 228,581 -28.11%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 139,136 136,651 136,651 116,775 233,550 231,065 228,581 -28.11%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 20.33% 24.79% 46.28% -69.05% 1.51% -1.51% -11.84% -
ROE 17.20% 14.50% 14.92% -99.88% 0.82% -0.59% -1.88% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 47.36 32.18 17.73 67.99 50.97 36.31 14.61 118.56%
EPS 9.63 7.98 8.20 -46.94 0.77 -0.55 -1.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.55 0.55 0.47 0.94 0.93 0.92 -28.11%
Adjusted Per Share Value based on latest NOSH - 248,458
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 20.85 14.17 7.81 29.94 22.44 15.99 6.43 118.60%
EPS 4.24 3.51 3.61 -20.67 0.34 -0.24 -0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2466 0.2422 0.2422 0.2069 0.4139 0.4095 0.4051 -28.10%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.65 0.705 0.835 1.24 1.30 1.26 1.31 -
P/RPS 1.37 2.19 4.71 1.82 2.55 3.47 8.97 -71.32%
P/EPS 6.75 8.84 10.18 -2.64 168.58 -230.36 -75.73 -
EY 14.82 11.31 9.83 -37.86 0.59 -0.43 -1.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.28 1.52 2.64 1.38 1.35 1.42 -12.58%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 19/11/20 19/08/20 10/06/20 25/02/20 20/11/19 23/08/19 23/05/19 -
Price 0.615 0.63 0.68 1.15 1.28 1.29 1.28 -
P/RPS 1.30 1.96 3.84 1.69 2.51 3.55 8.76 -71.87%
P/EPS 6.39 7.90 8.29 -2.45 165.98 -235.84 -73.99 -
EY 15.66 12.66 12.07 -40.82 0.60 -0.42 -1.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.15 1.24 2.45 1.36 1.39 1.39 -14.40%

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