[BHIC] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -77.13%
YoY- -60.34%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 1,040,570 774,099 493,916 250,659 985,877 716,205 481,785 66.85%
PBT 87,689 79,435 41,721 27,835 131,089 120,345 91,252 -2.61%
Tax 1,257 -33,842 -20,627 -17,905 -87,671 -73,685 -53,725 -
NP 88,946 45,593 21,094 9,930 43,418 46,660 37,527 77.48%
-
NP to SH 88,946 45,593 21,094 9,930 43,418 46,660 37,527 77.48%
-
Tax Rate -1.43% 42.60% 49.44% 64.33% 66.88% 61.23% 58.88% -
Total Cost 951,624 728,506 472,822 240,729 942,459 669,545 444,258 65.93%
-
Net Worth -197,116 16,221 -7,121 -14,978 -25,480 -24,212 -33,791 223.01%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 6,333 - - - 6,330 - - -
Div Payout % 7.12% - - - 14.58% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth -197,116 16,221 -7,121 -14,978 -25,480 -24,212 -33,791 223.01%
NOSH 79,163 79,127 79,122 79,123 79,131 79,124 79,137 0.02%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 8.55% 5.89% 4.27% 3.96% 4.40% 6.51% 7.79% -
ROE 0.00% 281.07% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 1,314.46 978.30 624.24 316.79 1,245.87 905.16 608.79 66.81%
EPS 56.20 57.62 26.66 12.55 54.90 58.97 47.42 11.95%
DPS 8.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS -2.49 0.205 -0.09 -0.1893 -0.322 -0.306 -0.427 222.93%
Adjusted Per Share Value based on latest NOSH - 79,123
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 184.62 137.34 87.63 44.47 174.91 127.07 85.48 66.85%
EPS 15.78 8.09 3.74 1.76 7.70 8.28 6.66 77.44%
DPS 1.12 0.00 0.00 0.00 1.12 0.00 0.00 -
NAPS -0.3497 0.0288 -0.0126 -0.0266 -0.0452 -0.043 -0.06 222.82%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 12.50 12.25 15.12 16.25 17.12 18.88 19.38 -
P/RPS 0.95 1.25 2.42 5.13 1.37 2.09 3.18 -55.21%
P/EPS 11.13 21.26 56.71 129.48 31.20 32.02 40.87 -57.88%
EY 8.99 4.70 1.76 0.77 3.20 3.12 2.45 137.33%
DY 0.64 0.00 0.00 0.00 0.47 0.00 0.00 -
P/NAPS 0.00 59.76 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 29/11/02 23/08/02 23/05/02 28/02/02 27/11/01 24/08/01 -
Price 13.75 12.12 10.31 16.00 16.25 18.75 19.62 -
P/RPS 1.05 1.24 1.65 5.05 1.30 2.07 3.22 -52.52%
P/EPS 12.24 21.03 38.67 127.49 29.62 31.80 41.37 -55.49%
EY 8.17 4.75 2.59 0.78 3.38 3.15 2.42 124.54%
DY 0.58 0.00 0.00 0.00 0.49 0.00 0.00 -
P/NAPS 0.00 59.12 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