[BHIC] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
17-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -57.44%
YoY- 65.9%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 169,113 150,295 88,877 39,717 277,647 184,873 120,611 25.19%
PBT -104,615 29,369 12,998 5,404 11,770 34,607 26,707 -
Tax -3,711 -5,783 -1,280 -903 -1,194 -205 -54 1564.88%
NP -108,326 23,586 11,718 4,501 10,576 34,402 26,653 -
-
NP to SH -108,326 23,586 11,718 4,501 10,576 34,402 26,653 -
-
Tax Rate - 19.69% 9.85% 16.71% 10.14% 0.59% 0.20% -
Total Cost 277,439 126,709 77,159 35,216 267,071 150,471 93,958 105.41%
-
Net Worth 233,550 365,233 355,294 350,325 345,356 372,687 365,233 -25.71%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 3,726 3,726 3,726 - 12,422 12,422 7,453 -36.92%
Div Payout % 0.00% 15.80% 31.80% - 117.46% 36.11% 27.97% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 233,550 365,233 355,294 350,325 345,356 372,687 365,233 -25.71%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -64.06% 15.69% 13.18% 11.33% 3.81% 18.61% 22.10% -
ROE -46.38% 6.46% 3.30% 1.28% 3.06% 9.23% 7.30% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 68.07 60.49 35.77 15.99 111.75 74.41 48.54 25.20%
EPS -43.60 9.49 4.72 1.81 4.26 13.85 10.73 -
DPS 1.50 1.50 1.50 0.00 5.00 5.00 3.00 -36.92%
NAPS 0.94 1.47 1.43 1.41 1.39 1.50 1.47 -25.71%
Adjusted Per Share Value based on latest NOSH - 248,458
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 30.00 26.67 15.77 7.05 49.26 32.80 21.40 25.18%
EPS -19.22 4.18 2.08 0.80 1.88 6.10 4.73 -
DPS 0.66 0.66 0.66 0.00 2.20 2.20 1.32 -36.92%
NAPS 0.4144 0.648 0.6304 0.6216 0.6127 0.6612 0.648 -25.71%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.31 1.32 1.44 1.73 1.83 2.15 2.22 -
P/RPS 1.92 2.18 4.03 10.82 1.64 2.89 4.57 -43.81%
P/EPS -3.00 13.91 30.53 95.50 42.99 15.53 20.69 -
EY -33.28 7.19 3.28 1.05 2.33 6.44 4.83 -
DY 1.15 1.14 1.04 0.00 2.73 2.33 1.35 -10.11%
P/NAPS 1.39 0.90 1.01 1.23 1.32 1.43 1.51 -5.35%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 23/11/18 21/08/18 17/05/18 27/02/18 15/11/17 10/08/17 -
Price 1.29 1.35 1.37 1.87 1.88 2.01 2.15 -
P/RPS 1.90 2.23 3.83 11.70 1.68 2.70 4.43 -43.04%
P/EPS -2.96 14.22 29.05 103.23 44.17 14.52 20.04 -
EY -33.80 7.03 3.44 0.97 2.26 6.89 4.99 -
DY 1.16 1.11 1.09 0.00 2.66 2.49 1.40 -11.75%
P/NAPS 1.37 0.92 0.96 1.33 1.35 1.34 1.46 -4.14%

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