[BHIC] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
08-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -75.36%
YoY- -84.75%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 332,823 212,811 130,675 64,204 319,051 207,401 126,240 90.50%
PBT 20,218 23,938 12,479 811 7,395 33,307 16,370 15.06%
Tax -2,368 -1,604 -531 -32 -4,234 -2,091 -1,085 68.01%
NP 17,850 22,334 11,948 779 3,161 31,216 15,285 10.86%
-
NP to SH 17,850 22,334 11,948 779 3,161 31,216 15,285 10.86%
-
Tax Rate 11.71% 6.70% 4.26% 3.95% 57.25% 6.28% 6.63% -
Total Cost 314,973 190,477 118,727 63,425 315,890 176,185 110,955 100.10%
-
Net Worth 300,814 305,603 295,665 283,242 283,242 310,572 293,180 1.72%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 300,814 305,603 295,665 283,242 283,242 310,572 293,180 1.72%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.36% 10.49% 9.14% 1.21% 0.99% 15.05% 12.11% -
ROE 5.93% 7.31% 4.04% 0.28% 1.12% 10.05% 5.21% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 133.88 85.65 52.59 25.84 128.41 83.48 50.81 90.43%
EPS 7.18 8.99 4.81 0.31 1.27 12.56 6.15 10.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.23 1.19 1.14 1.14 1.25 1.18 1.68%
Adjusted Per Share Value based on latest NOSH - 248,458
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 58.98 37.71 23.16 11.38 56.54 36.76 22.37 90.51%
EPS 3.16 3.96 2.12 0.14 0.56 5.53 2.71 10.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5331 0.5416 0.524 0.502 0.502 0.5504 0.5196 1.71%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.29 2.38 2.50 2.52 2.74 2.42 2.50 -
P/RPS 1.90 2.78 4.75 9.75 2.13 2.90 4.92 -46.87%
P/EPS 31.89 26.48 51.99 803.74 215.37 19.26 40.64 -14.88%
EY 3.14 3.78 1.92 0.12 0.46 5.19 2.46 17.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.93 2.10 2.21 2.40 1.94 2.12 -7.35%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 05/11/14 13/08/14 08/05/14 20/02/14 14/11/13 06/08/13 -
Price 2.22 2.34 2.51 2.51 2.56 2.77 2.47 -
P/RPS 1.84 2.73 4.77 9.71 1.99 3.32 4.86 -47.57%
P/EPS 30.92 26.03 52.20 800.55 201.22 22.05 40.15 -15.94%
EY 3.23 3.84 1.92 0.12 0.50 4.54 2.49 18.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.90 2.11 2.20 2.25 2.22 2.09 -8.45%

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