[BHIC] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
11-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 0.33%
YoY- -92.07%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 120,294 115,769 169,343 114,536 111,399 100,981 45,700 90.75%
PBT 22,745 22,102 26,081 38,527 38,300 31,773 36,687 -27.31%
Tax -4,419 -6,807 -11,452 -3,023 -2,897 -331 11,877 -
NP 18,326 15,295 14,629 35,504 35,403 31,442 48,564 -47.81%
-
NP to SH 17,617 15,312 14,972 34,560 34,446 31,142 48,253 -48.94%
-
Tax Rate 19.43% 30.80% 43.91% 7.85% 7.56% 1.04% -32.37% -
Total Cost 101,968 100,474 154,714 79,032 75,996 69,539 -2,864 -
-
Net Worth 340,413 335,571 320,592 305,598 270,700 241,083 125,799 94.30%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 13,668 - - - 2,246 -
Div Payout % - - 91.30% - - - 4.66% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 340,413 335,571 320,592 305,598 270,700 241,083 125,799 94.30%
NOSH 248,476 248,571 248,521 248,454 248,348 248,539 149,761 40.19%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 15.23% 13.21% 8.64% 31.00% 31.78% 31.14% 106.27% -
ROE 5.18% 4.56% 4.67% 11.31% 12.72% 12.92% 38.36% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 48.41 46.57 68.14 46.10 44.86 40.63 30.52 36.04%
EPS 7.09 6.16 6.02 13.91 13.87 12.53 32.22 -63.58%
DPS 0.00 0.00 5.50 0.00 0.00 0.00 1.50 -
NAPS 1.37 1.35 1.29 1.23 1.09 0.97 0.84 38.59%
Adjusted Per Share Value based on latest NOSH - 248,454
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 21.34 20.54 30.04 20.32 19.76 17.92 8.11 90.70%
EPS 3.13 2.72 2.66 6.13 6.11 5.53 8.56 -48.89%
DPS 0.00 0.00 2.43 0.00 0.00 0.00 0.40 -
NAPS 0.604 0.5954 0.5688 0.5422 0.4803 0.4277 0.2232 94.30%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 4.20 2.62 2.85 3.78 4.30 4.92 7.45 -
P/RPS 8.68 5.63 4.18 8.20 9.59 12.11 24.41 -49.83%
P/EPS 59.24 42.53 47.31 27.17 31.00 39.27 23.12 87.35%
EY 1.69 2.35 2.11 3.68 3.23 2.55 4.32 -46.54%
DY 0.00 0.00 1.93 0.00 0.00 0.00 0.20 -
P/NAPS 3.07 1.94 2.21 3.07 3.94 5.07 8.87 -50.73%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 06/08/09 15/05/09 17/02/09 11/11/08 12/08/08 05/05/08 27/02/08 -
Price 4.86 3.30 2.69 2.97 4.30 4.80 6.05 -
P/RPS 10.04 7.09 3.95 6.44 9.59 11.81 19.83 -36.50%
P/EPS 68.55 53.57 44.65 21.35 31.00 38.31 18.78 137.25%
EY 1.46 1.87 2.24 4.68 3.23 2.61 5.33 -57.85%
DY 0.00 0.00 2.04 0.00 0.00 0.00 0.25 -
P/NAPS 3.55 2.44 2.09 2.41 3.94 4.95 7.20 -37.61%

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