[BHIC] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -79.46%
YoY- 2.32%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 649,797 420,592 192,883 88,408 543,851 380,269 236,063 96.04%
PBT 95,054 75,077 38,056 19,520 94,876 72,878 44,847 64.77%
Tax -15,399 -13,075 -6,385 -4,172 -18,221 -14,353 -11,226 23.38%
NP 79,655 62,002 31,671 15,348 76,655 58,525 33,621 77.44%
-
NP to SH 69,806 58,372 31,472 15,668 76,280 57,679 32,929 64.79%
-
Tax Rate 16.20% 17.42% 16.78% 21.37% 19.21% 19.69% 25.03% -
Total Cost 570,142 358,590 161,212 73,060 467,196 321,744 202,442 99.05%
-
Net Worth 429,766 419,960 392,468 389,837 375,188 365,308 340,473 16.74%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 14,905 - - - - - - -
Div Payout % 21.35% - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 429,766 419,960 392,468 389,837 375,188 365,308 340,473 16.74%
NOSH 248,419 248,497 248,397 248,304 248,469 248,509 248,520 -0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 12.26% 14.74% 16.42% 17.36% 14.09% 15.39% 14.24% -
ROE 16.24% 13.90% 8.02% 4.02% 20.33% 15.79% 9.67% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 261.57 169.25 77.65 35.60 218.88 153.02 94.99 96.09%
EPS 28.10 23.49 12.67 6.31 30.70 23.21 13.25 64.84%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.69 1.58 1.57 1.51 1.47 1.37 16.77%
Adjusted Per Share Value based on latest NOSH - 248,304
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 115.29 74.62 34.22 15.69 96.49 67.47 41.88 96.05%
EPS 12.39 10.36 5.58 2.78 13.53 10.23 5.84 64.88%
DPS 2.64 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7625 0.7451 0.6963 0.6917 0.6657 0.6481 0.6041 16.74%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 4.24 4.49 3.81 4.01 5.10 5.05 4.20 -
P/RPS 1.62 2.65 4.91 11.26 2.33 3.30 4.42 -48.69%
P/EPS 15.09 19.11 30.07 63.55 16.61 21.76 31.70 -38.95%
EY 6.63 5.23 3.33 1.57 6.02 4.60 3.15 64.01%
DY 1.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 2.66 2.41 2.55 3.38 3.44 3.07 -13.92%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 22/11/10 17/08/10 18/05/10 22/02/10 12/11/09 06/08/09 -
Price 4.00 4.21 4.60 3.96 4.61 4.75 4.86 -
P/RPS 1.53 2.49 5.92 11.12 2.11 3.10 5.12 -55.20%
P/EPS 14.23 17.92 36.31 62.76 15.02 20.47 36.68 -46.71%
EY 7.03 5.58 2.75 1.59 6.66 4.89 2.73 87.54%
DY 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 2.49 2.91 2.52 3.05 3.23 3.55 -24.84%

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