[BHIC] QoQ Cumulative Quarter Result on 31-Mar-2001 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
25-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- 32.22%
YoY- 202.79%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 985,877 716,205 481,785 225,309 755,735 617,965 416,486 77.33%
PBT 131,089 120,345 91,252 60,311 104,007 86,588 65,988 57.83%
Tax -87,671 -73,685 -53,725 -35,273 -85,070 -67,026 -54,841 36.60%
NP 43,418 46,660 37,527 25,038 18,937 19,562 11,147 146.94%
-
NP to SH 43,418 46,660 37,527 25,038 18,937 19,562 11,147 146.94%
-
Tax Rate 66.88% 61.23% 58.88% 58.49% 81.79% 77.41% 83.11% -
Total Cost 942,459 669,545 444,258 200,271 736,798 598,403 405,339 75.23%
-
Net Worth -25,480 -24,212 -33,791 -9,029 -30,228 -16,697 -11,313 71.56%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 6,330 - - - 6,330 - - -
Div Payout % 14.58% - - - 33.43% - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth -25,480 -24,212 -33,791 -9,029 -30,228 -16,697 -11,313 71.56%
NOSH 79,131 79,124 79,137 79,134 79,131 79,134 79,112 0.01%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 4.40% 6.51% 7.79% 11.11% 2.51% 3.17% 2.68% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 1,245.87 905.16 608.79 284.72 955.04 780.91 526.45 77.30%
EPS 54.90 58.97 47.42 31.64 23.93 24.72 14.09 147.00%
DPS 8.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS -0.322 -0.306 -0.427 -0.1141 -0.382 -0.211 -0.143 71.54%
Adjusted Per Share Value based on latest NOSH - 79,134
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 174.91 127.07 85.48 39.97 134.08 109.64 73.89 77.33%
EPS 7.70 8.28 6.66 4.44 3.36 3.47 1.98 146.68%
DPS 1.12 0.00 0.00 0.00 1.12 0.00 0.00 -
NAPS -0.0452 -0.043 -0.06 -0.016 -0.0536 -0.0296 -0.0201 71.39%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 17.12 18.88 19.38 20.50 21.38 22.25 23.75 -
P/RPS 1.37 2.09 3.18 7.20 2.24 2.85 4.51 -54.71%
P/EPS 31.20 32.02 40.87 64.79 89.34 90.01 168.56 -67.42%
EY 3.20 3.12 2.45 1.54 1.12 1.11 0.59 207.74%
DY 0.47 0.00 0.00 0.00 0.37 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 28/02/02 27/11/01 24/08/01 25/05/01 26/02/01 27/11/00 25/08/00 -
Price 16.25 18.75 19.62 19.62 20.38 22.75 22.50 -
P/RPS 1.30 2.07 3.22 6.89 2.13 2.91 4.27 -54.64%
P/EPS 29.62 31.80 41.37 62.01 85.16 92.03 159.69 -67.37%
EY 3.38 3.15 2.42 1.61 1.17 1.09 0.63 205.53%
DY 0.49 0.00 0.00 0.00 0.39 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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