[BHIC] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
06-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 15.05%
YoY- -48.86%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 88,408 163,582 144,206 120,294 115,769 169,343 114,536 -15.86%
PBT 19,520 21,998 28,031 22,745 22,102 26,081 38,527 -36.47%
Tax -4,172 -3,868 -3,127 -4,419 -6,807 -11,452 -3,023 23.98%
NP 15,348 18,130 24,904 18,326 15,295 14,629 35,504 -42.85%
-
NP to SH 15,668 18,601 24,750 17,617 15,312 14,972 34,560 -41.01%
-
Tax Rate 21.37% 17.58% 11.16% 19.43% 30.80% 43.91% 7.85% -
Total Cost 73,060 145,452 119,302 101,968 100,474 154,714 79,032 -5.10%
-
Net Worth 389,837 375,000 365,286 340,413 335,571 320,592 305,598 17.63%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - 13,668 - -
Div Payout % - - - - - 91.30% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 389,837 375,000 365,286 340,413 335,571 320,592 305,598 17.63%
NOSH 248,304 248,344 248,493 248,476 248,571 248,521 248,454 -0.04%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 17.36% 11.08% 17.27% 15.23% 13.21% 8.64% 31.00% -
ROE 4.02% 4.96% 6.78% 5.18% 4.56% 4.67% 11.31% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 35.60 65.87 58.03 48.41 46.57 68.14 46.10 -15.84%
EPS 6.31 7.49 9.96 7.09 6.16 6.02 13.91 -40.98%
DPS 0.00 0.00 0.00 0.00 0.00 5.50 0.00 -
NAPS 1.57 1.51 1.47 1.37 1.35 1.29 1.23 17.68%
Adjusted Per Share Value based on latest NOSH - 248,476
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 15.67 28.99 25.56 21.32 20.52 30.01 20.30 -15.86%
EPS 2.78 3.30 4.39 3.12 2.71 2.65 6.12 -40.93%
DPS 0.00 0.00 0.00 0.00 0.00 2.42 0.00 -
NAPS 0.6909 0.6646 0.6473 0.6033 0.5947 0.5681 0.5416 17.64%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 4.01 5.10 5.05 4.20 2.62 2.85 3.78 -
P/RPS 11.26 7.74 8.70 8.68 5.63 4.18 8.20 23.56%
P/EPS 63.55 68.09 50.70 59.24 42.53 47.31 27.17 76.29%
EY 1.57 1.47 1.97 1.69 2.35 2.11 3.68 -43.35%
DY 0.00 0.00 0.00 0.00 0.00 1.93 0.00 -
P/NAPS 2.55 3.38 3.44 3.07 1.94 2.21 3.07 -11.64%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 18/05/10 22/02/10 12/11/09 06/08/09 15/05/09 17/02/09 11/11/08 -
Price 3.96 4.61 4.75 4.86 3.30 2.69 2.97 -
P/RPS 11.12 7.00 8.19 10.04 7.09 3.95 6.44 43.97%
P/EPS 62.76 61.55 47.69 68.55 53.57 44.65 21.35 105.34%
EY 1.59 1.62 2.10 1.46 1.87 2.24 4.68 -51.34%
DY 0.00 0.00 0.00 0.00 0.00 2.04 0.00 -
P/NAPS 2.52 3.05 3.23 3.55 2.44 2.09 2.41 3.02%

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