[BHIC] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -96.46%
YoY- 114.25%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 277,647 184,873 120,611 76,841 307,518 197,045 132,737 63.33%
PBT 11,770 34,607 26,707 3,163 82,208 27,154 13,488 -8.66%
Tax -1,194 -205 -54 -450 -5,512 -6,053 -7,266 -69.89%
NP 10,576 34,402 26,653 2,713 76,696 21,101 6,222 42.29%
-
NP to SH 10,576 34,402 26,653 2,713 76,696 21,101 6,222 42.29%
-
Tax Rate 10.14% 0.59% 0.20% 14.23% 6.70% 22.29% 53.87% -
Total Cost 267,071 150,471 93,958 74,128 230,822 175,944 126,515 64.33%
-
Net Worth 345,356 372,687 365,233 342,872 345,356 290,695 275,788 16.13%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 12,422 12,422 7,453 7,453 - - - -
Div Payout % 117.46% 36.11% 27.97% 274.74% - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 345,356 372,687 365,233 342,872 345,356 290,695 275,788 16.13%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 3.81% 18.61% 22.10% 3.53% 24.94% 10.71% 4.69% -
ROE 3.06% 9.23% 7.30% 0.79% 22.21% 7.26% 2.26% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 111.75 74.41 48.54 30.93 123.77 79.31 53.42 63.34%
EPS 4.26 13.85 10.73 1.09 30.87 8.48 2.50 42.52%
DPS 5.00 5.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 1.39 1.50 1.47 1.38 1.39 1.17 1.11 16.13%
Adjusted Per Share Value based on latest NOSH - 248,458
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 49.26 32.80 21.40 13.63 54.56 34.96 23.55 63.33%
EPS 1.88 6.10 4.73 0.48 13.61 3.74 1.10 42.80%
DPS 2.20 2.20 1.32 1.32 0.00 0.00 0.00 -
NAPS 0.6127 0.6612 0.648 0.6083 0.6127 0.5158 0.4893 16.12%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.83 2.15 2.22 2.50 1.85 1.60 1.56 -
P/RPS 1.64 2.89 4.57 8.08 1.49 2.02 2.92 -31.85%
P/EPS 42.99 15.53 20.69 228.95 5.99 18.84 62.29 -21.85%
EY 2.33 6.44 4.83 0.44 16.69 5.31 1.61 27.85%
DY 2.73 2.33 1.35 1.20 0.00 0.00 0.00 -
P/NAPS 1.32 1.43 1.51 1.81 1.33 1.37 1.41 -4.29%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 15/11/17 10/08/17 26/05/17 24/02/17 09/11/16 09/08/16 -
Price 1.88 2.01 2.15 2.23 2.25 2.00 1.50 -
P/RPS 1.68 2.70 4.43 7.21 1.82 2.52 2.81 -28.96%
P/EPS 44.17 14.52 20.04 204.22 7.29 23.55 59.90 -18.33%
EY 2.26 6.89 4.99 0.49 13.72 4.25 1.67 22.27%
DY 2.66 2.49 1.40 1.35 0.00 0.00 0.00 -
P/NAPS 1.35 1.34 1.46 1.62 1.62 1.71 1.35 0.00%

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