[BHIC] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
23-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 12.43%
YoY- -10.61%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 253,407 266,471 280,183 243,257 250,659 269,672 234,420 5.33%
PBT 24,632 8,254 37,714 13,886 27,835 10,744 29,093 -10.51%
Tax -9,893 35,099 -13,215 -2,722 -17,905 -13,986 -19,960 -37.39%
NP 14,739 43,353 24,499 11,164 9,930 -3,242 9,133 37.62%
-
NP to SH 14,739 43,353 24,499 11,164 9,930 -3,242 9,133 37.62%
-
Tax Rate 40.16% -425.24% 35.04% 19.60% 64.33% 130.17% 68.61% -
Total Cost 238,668 223,118 255,684 232,093 240,729 272,914 225,287 3.92%
-
Net Worth 76,899 -197,138 16,221 -7,120 -14,978 -25,389 -24,217 -
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 6,333 - - - 6,307 - -
Div Payout % - 14.61% - - - 0.00% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 76,899 -197,138 16,221 -7,120 -14,978 -25,389 -24,217 -
NOSH 79,114 79,172 79,131 79,121 79,123 78,848 79,142 -0.02%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 5.82% 16.27% 8.74% 4.59% 3.96% -1.20% 3.90% -
ROE 19.17% 0.00% 151.02% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 320.30 336.57 354.07 307.45 316.79 342.01 296.20 5.35%
EPS 18.63 27.40 30.96 14.11 12.55 -4.10 11.54 37.65%
DPS 0.00 8.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 0.972 -2.49 0.205 -0.09 -0.1893 -0.322 -0.306 -
Adjusted Per Share Value based on latest NOSH - 79,121
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 44.91 47.22 49.65 43.11 44.42 47.79 41.54 5.34%
EPS 2.61 7.68 4.34 1.98 1.76 -0.57 1.62 37.47%
DPS 0.00 1.12 0.00 0.00 0.00 1.12 0.00 -
NAPS 0.1363 -0.3494 0.0287 -0.0126 -0.0265 -0.045 -0.0429 -
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 27.50 12.50 12.25 15.12 16.25 17.12 18.88 -
P/RPS 8.59 3.71 3.46 4.92 5.13 5.01 6.37 22.08%
P/EPS 147.61 22.83 39.57 107.16 129.48 -416.38 163.60 -6.63%
EY 0.68 4.38 2.53 0.93 0.77 -0.24 0.61 7.51%
DY 0.00 0.64 0.00 0.00 0.00 0.47 0.00 -
P/NAPS 28.29 0.00 59.76 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 27/02/03 29/11/02 23/08/02 23/05/02 28/02/02 27/11/01 -
Price 26.50 13.75 12.12 10.31 16.00 16.25 18.75 -
P/RPS 8.27 4.09 3.42 3.35 5.05 4.75 6.33 19.52%
P/EPS 142.24 25.11 39.15 73.07 127.49 -395.22 162.48 -8.49%
EY 0.70 3.98 2.55 1.37 0.78 -0.25 0.62 8.43%
DY 0.00 0.58 0.00 0.00 0.00 0.49 0.00 -
P/NAPS 27.26 0.00 59.12 0.00 0.00 0.00 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