[BHIC] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
15-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -86.7%
YoY- -50.83%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 543,851 380,269 236,063 115,769 496,259 326,916 212,380 86.85%
PBT 94,876 72,878 44,847 22,102 134,681 108,600 70,073 22.31%
Tax -18,221 -14,353 -11,226 -6,807 -17,703 -6,251 -3,228 216.02%
NP 76,655 58,525 33,621 15,295 116,978 102,349 66,845 9.53%
-
NP to SH 76,280 57,679 32,929 15,312 115,120 100,148 65,588 10.56%
-
Tax Rate 19.21% 19.69% 25.03% 30.80% 13.14% 5.76% 4.61% -
Total Cost 467,196 321,744 202,442 100,474 379,281 224,567 145,535 117.15%
-
Net Worth 375,188 365,308 340,473 335,571 313,052 305,586 270,798 24.20%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 13,665 - - -
Div Payout % - - - - 11.87% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 375,188 365,308 340,473 335,571 313,052 305,586 270,798 24.20%
NOSH 248,469 248,509 248,520 248,571 248,454 248,444 248,439 0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 14.09% 15.39% 14.24% 13.21% 23.57% 31.31% 31.47% -
ROE 20.33% 15.79% 9.67% 4.56% 36.77% 32.77% 24.22% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 218.88 153.02 94.99 46.57 199.74 131.59 85.49 86.83%
EPS 30.70 23.21 13.25 6.16 46.33 40.31 26.40 10.55%
DPS 0.00 0.00 0.00 0.00 5.50 0.00 0.00 -
NAPS 1.51 1.47 1.37 1.35 1.26 1.23 1.09 24.19%
Adjusted Per Share Value based on latest NOSH - 248,571
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 96.49 67.47 41.88 20.54 88.05 58.00 37.68 86.85%
EPS 13.53 10.23 5.84 2.72 20.42 17.77 11.64 10.52%
DPS 0.00 0.00 0.00 0.00 2.42 0.00 0.00 -
NAPS 0.6657 0.6481 0.6041 0.5954 0.5554 0.5422 0.4805 24.20%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 5.10 5.05 4.20 2.62 2.85 3.78 4.30 -
P/RPS 2.33 3.30 4.42 5.63 1.43 2.87 5.03 -40.04%
P/EPS 16.61 21.76 31.70 42.53 6.15 9.38 16.29 1.30%
EY 6.02 4.60 3.15 2.35 16.26 10.66 6.14 -1.30%
DY 0.00 0.00 0.00 0.00 1.93 0.00 0.00 -
P/NAPS 3.38 3.44 3.07 1.94 2.26 3.07 3.94 -9.69%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 12/11/09 06/08/09 15/05/09 17/02/09 11/11/08 12/08/08 -
Price 4.61 4.75 4.86 3.30 2.69 2.97 4.30 -
P/RPS 2.11 3.10 5.12 7.09 1.35 2.26 5.03 -43.87%
P/EPS 15.02 20.47 36.68 53.57 5.81 7.37 16.29 -5.25%
EY 6.66 4.89 2.73 1.87 17.22 13.57 6.14 5.55%
DY 0.00 0.00 0.00 0.00 2.04 0.00 0.00 -
P/NAPS 3.05 3.23 3.55 2.44 2.13 2.41 3.94 -15.65%

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