[BHIC] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -85.57%
YoY- -35.72%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 544,133 387,466 237,451 116,691 649,797 420,592 192,883 99.27%
PBT 1,700 16,089 21,353 18,616 95,054 75,077 38,056 -87.33%
Tax 16,758 4,885 -1,579 -5,037 -15,399 -13,075 -6,385 -
NP 18,458 20,974 19,774 13,579 79,655 62,002 31,671 -30.15%
-
NP to SH 12,782 9,035 11,469 10,072 69,806 58,372 31,472 -45.06%
-
Tax Rate -985.76% -30.36% 7.39% 27.06% 16.20% 17.42% 16.78% -
Total Cost 525,675 366,492 217,677 103,112 570,142 358,590 161,212 119.42%
-
Net Worth 427,347 421,964 424,501 425,262 429,766 419,960 392,468 5.82%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 16,149 - - - 14,905 - - -
Div Payout % 126.35% - - - 21.35% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 427,347 421,964 424,501 425,262 429,766 419,960 392,468 5.82%
NOSH 248,458 248,214 248,246 248,691 248,419 248,497 248,397 0.01%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 3.39% 5.41% 8.33% 11.64% 12.26% 14.74% 16.42% -
ROE 2.99% 2.14% 2.70% 2.37% 16.24% 13.90% 8.02% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 219.00 156.10 95.65 46.92 261.57 169.25 77.65 99.24%
EPS 5.14 3.64 4.62 4.05 28.10 23.49 12.67 -45.10%
DPS 6.50 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.72 1.70 1.71 1.71 1.73 1.69 1.58 5.80%
Adjusted Per Share Value based on latest NOSH - 248,691
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 96.54 68.74 42.13 20.70 115.29 74.62 34.22 99.28%
EPS 2.27 1.60 2.03 1.79 12.39 10.36 5.58 -45.00%
DPS 2.87 0.00 0.00 0.00 2.64 0.00 0.00 -
NAPS 0.7582 0.7487 0.7532 0.7545 0.7625 0.7451 0.6963 5.82%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 3.43 2.45 3.96 4.15 4.24 4.49 3.81 -
P/RPS 1.57 1.57 4.14 8.84 1.62 2.65 4.91 -53.14%
P/EPS 66.67 67.31 85.71 102.47 15.09 19.11 30.07 69.78%
EY 1.50 1.49 1.17 0.98 6.63 5.23 3.33 -41.15%
DY 1.90 0.00 0.00 0.00 1.42 0.00 0.00 -
P/NAPS 1.99 1.44 2.32 2.43 2.45 2.66 2.41 -11.95%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 15/11/11 12/08/11 26/05/11 21/02/11 22/11/10 17/08/10 -
Price 3.68 2.84 3.26 4.23 4.00 4.21 4.60 -
P/RPS 1.68 1.82 3.41 9.01 1.53 2.49 5.92 -56.71%
P/EPS 71.53 78.02 70.56 104.44 14.23 17.92 36.31 56.95%
EY 1.40 1.28 1.42 0.96 7.03 5.58 2.75 -36.16%
DY 1.77 0.00 0.00 0.00 1.50 0.00 0.00 -
P/NAPS 2.14 1.67 1.91 2.47 2.31 2.49 2.91 -18.48%

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