[BHIC] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -35.29%
YoY- 129.64%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 103,204 67,331 37,462 149,382 109,423 66,098 18,944 209.29%
PBT 10,785 9,231 8,994 18,181 29,639 14,894 -707 -
Tax -4,229 -3,239 -2,485 -3,190 -6,473 -3,509 -209 641.19%
NP 6,556 5,992 6,509 14,991 23,166 11,385 -916 -
-
NP to SH 6,556 5,992 6,509 14,991 23,166 11,385 -916 -
-
Tax Rate 39.21% 35.09% 27.63% 17.55% 21.84% 23.56% - -
Total Cost 96,648 61,339 30,953 134,391 86,257 54,713 19,860 186.89%
-
Net Worth 86,960 86,960 86,960 79,506 89,444 77,021 64,599 21.89%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 86,960 86,960 86,960 79,506 89,444 77,021 64,599 21.89%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 6.35% 8.90% 17.37% 10.04% 21.17% 17.22% -4.84% -
ROE 7.54% 6.89% 7.49% 18.86% 25.90% 14.78% -1.42% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 41.54 27.10 15.08 60.12 44.04 26.60 7.62 209.42%
EPS 2.64 2.41 2.62 6.03 9.32 4.58 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.35 0.35 0.32 0.36 0.31 0.26 21.89%
Adjusted Per Share Value based on latest NOSH - 248,458
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 18.31 11.95 6.65 26.50 19.41 11.73 3.36 209.35%
EPS 1.16 1.06 1.15 2.66 4.11 2.02 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1543 0.1543 0.1543 0.1411 0.1587 0.1367 0.1146 21.91%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.375 0.48 0.45 0.495 0.49 0.54 0.56 -
P/RPS 0.90 1.77 2.98 0.82 1.11 2.03 7.34 -75.28%
P/EPS 14.21 19.90 17.18 8.20 5.26 11.78 -151.90 -
EY 7.04 5.02 5.82 12.19 19.03 8.49 -0.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.37 1.29 1.55 1.36 1.74 2.15 -37.17%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 25/08/22 24/05/22 24/02/22 24/11/21 25/08/21 31/05/21 -
Price 0.40 0.395 0.475 0.47 0.48 0.50 0.46 -
P/RPS 0.96 1.46 3.15 0.78 1.09 1.88 6.03 -70.59%
P/EPS 15.16 16.38 18.13 7.79 5.15 10.91 -124.77 -
EY 6.60 6.11 5.52 12.84 19.42 9.16 -0.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.13 1.36 1.47 1.33 1.61 1.77 -25.40%

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