[BHIC] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 61.58%
YoY- 113.33%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 195,241 335,438 152,816 307,702 253,407 266,471 280,183 -21.38%
PBT 18,157 26,396 9,489 30,193 24,632 8,254 37,714 -38.54%
Tax -4,482 3,852 13,507 -6,377 -9,893 35,099 -13,215 -51.33%
NP 13,675 30,248 22,996 23,816 14,739 43,353 24,499 -32.18%
-
NP to SH 13,675 30,248 22,996 23,816 14,739 43,353 24,499 -32.18%
-
Tax Rate 24.68% -14.59% -142.34% 21.12% 40.16% -425.24% 35.04% -
Total Cost 181,566 305,190 129,820 283,886 238,668 223,118 255,684 -20.38%
-
Net Worth -139,040 -244,916 177,051 157,818 76,899 -197,138 16,221 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - 6,333 - -
Div Payout % - - - - - 14.61% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth -139,040 -244,916 177,051 157,818 76,899 -197,138 16,221 -
NOSH 163,576 158,010 158,265 158,245 79,114 79,172 79,131 62.20%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 7.00% 9.02% 15.05% 7.74% 5.82% 16.27% 8.74% -
ROE 0.00% 0.00% 12.99% 15.09% 19.17% 0.00% 151.02% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 119.36 212.29 96.56 194.45 320.30 336.57 354.07 -51.53%
EPS 8.36 19.11 14.53 15.05 18.63 27.40 30.96 -58.18%
DPS 0.00 0.00 0.00 0.00 0.00 8.00 0.00 -
NAPS -0.85 -1.55 1.1187 0.9973 0.972 -2.49 0.205 -
Adjusted Per Share Value based on latest NOSH - 158,245
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 34.64 59.51 27.11 54.59 44.96 47.28 49.71 -21.38%
EPS 2.43 5.37 4.08 4.23 2.62 7.69 4.35 -32.14%
DPS 0.00 0.00 0.00 0.00 0.00 1.12 0.00 -
NAPS -0.2467 -0.4345 0.3141 0.28 0.1364 -0.3498 0.0288 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 28.25 31.50 24.50 24.50 27.50 12.50 12.25 -
P/RPS 23.67 14.84 25.37 12.60 8.59 3.71 3.46 259.94%
P/EPS 337.92 164.55 168.62 162.79 147.61 22.83 39.57 317.25%
EY 0.30 0.61 0.59 0.61 0.68 4.38 2.53 -75.83%
DY 0.00 0.00 0.00 0.00 0.00 0.64 0.00 -
P/NAPS 0.00 0.00 21.90 24.57 28.29 0.00 59.76 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 27/02/04 21/11/03 28/08/03 30/05/03 27/02/03 29/11/02 -
Price 25.00 30.00 33.00 24.70 26.50 13.75 12.12 -
P/RPS 20.95 14.13 34.18 12.70 8.27 4.09 3.42 234.42%
P/EPS 299.04 156.72 227.12 164.12 142.24 25.11 39.15 287.37%
EY 0.33 0.64 0.44 0.61 0.70 3.98 2.55 -74.38%
DY 0.00 0.00 0.00 0.00 0.00 0.58 0.00 -
P/NAPS 0.00 0.00 29.50 24.77 27.26 0.00 59.12 -

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