[BHIC] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
13-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 38.05%
YoY- -326.21%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 307,518 197,045 132,737 62,992 265,641 203,471 138,550 69.74%
PBT 82,208 27,154 13,488 -16,050 -3,949 23,906 18,472 169.34%
Tax -5,512 -6,053 -7,266 -2,992 -26,790 -2,385 -892 234.88%
NP 76,696 21,101 6,222 -19,042 -30,739 21,521 17,580 165.80%
-
NP to SH 76,696 21,101 6,222 -19,042 -30,739 21,522 17,581 165.79%
-
Tax Rate 6.70% 22.29% 53.87% - - 9.98% 4.83% -
Total Cost 230,822 175,944 126,515 82,034 296,380 181,950 120,970 53.53%
-
Net Worth 345,356 290,695 275,788 251,075 270,819 323,078 317,848 5.66%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 345,356 290,695 275,788 251,075 270,819 323,078 317,848 5.66%
NOSH 248,458 248,458 248,458 248,590 248,458 248,458 248,458 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 24.94% 10.71% 4.69% -30.23% -11.57% 10.58% 12.69% -
ROE 22.21% 7.26% 2.26% -7.58% -11.35% 6.66% 5.53% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 123.77 79.31 53.42 25.34 106.92 81.87 55.80 69.67%
EPS 30.87 8.48 2.50 -7.66 -12.37 8.66 7.08 165.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.17 1.11 1.01 1.09 1.30 1.28 5.62%
Adjusted Per Share Value based on latest NOSH - 248,458
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 54.50 34.92 23.52 11.16 47.08 36.06 24.55 69.76%
EPS 13.59 3.74 1.10 -3.37 -5.45 3.81 3.12 165.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.612 0.5152 0.4887 0.4449 0.4799 0.5726 0.5633 5.65%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.85 1.60 1.56 1.69 2.00 2.17 1.85 -
P/RPS 1.49 2.02 2.92 6.67 1.87 2.75 3.43 -42.49%
P/EPS 5.99 18.84 62.29 -22.06 -16.17 25.06 26.13 -62.37%
EY 16.69 5.31 1.61 -4.53 -6.19 3.99 3.83 165.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.37 1.41 1.67 1.83 1.67 1.45 -5.57%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 09/11/16 09/08/16 13/05/16 29/02/16 09/11/15 06/08/15 -
Price 2.25 2.00 1.50 1.56 1.70 2.29 1.84 -
P/RPS 1.82 2.52 2.81 6.16 1.59 2.90 3.41 -34.07%
P/EPS 7.29 23.55 59.90 -20.37 -13.74 26.44 25.99 -56.98%
EY 13.72 4.25 1.67 -4.91 -7.28 3.78 3.85 132.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.71 1.35 1.54 1.56 1.76 1.44 8.13%

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