[BHIC] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
12-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 40.49%
YoY- -28.39%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 104,475 88,408 163,582 144,206 120,294 115,769 169,343 -27.59%
PBT 18,536 19,520 21,998 28,031 22,745 22,102 26,081 -20.41%
Tax -2,213 -4,172 -3,868 -3,127 -4,419 -6,807 -11,452 -66.67%
NP 16,323 15,348 18,130 24,904 18,326 15,295 14,629 7.59%
-
NP to SH 15,804 15,668 18,601 24,750 17,617 15,312 14,972 3.68%
-
Tax Rate 11.94% 21.37% 17.58% 11.16% 19.43% 30.80% 43.91% -
Total Cost 88,152 73,060 145,452 119,302 101,968 100,474 154,714 -31.34%
-
Net Worth 392,615 389,837 375,000 365,286 340,413 335,571 320,592 14.50%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - 13,668 -
Div Payout % - - - - - - 91.30% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 392,615 389,837 375,000 365,286 340,413 335,571 320,592 14.50%
NOSH 248,490 248,304 248,344 248,493 248,476 248,571 248,521 -0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 15.62% 17.36% 11.08% 17.27% 15.23% 13.21% 8.64% -
ROE 4.03% 4.02% 4.96% 6.78% 5.18% 4.56% 4.67% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 42.04 35.60 65.87 58.03 48.41 46.57 68.14 -27.59%
EPS 6.36 6.31 7.49 9.96 7.09 6.16 6.02 3.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.50 -
NAPS 1.58 1.57 1.51 1.47 1.37 1.35 1.29 14.51%
Adjusted Per Share Value based on latest NOSH - 248,493
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 18.54 15.69 29.02 25.59 21.34 20.54 30.04 -27.57%
EPS 2.80 2.78 3.30 4.39 3.13 2.72 2.66 3.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.43 -
NAPS 0.6966 0.6917 0.6653 0.6481 0.604 0.5954 0.5688 14.51%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.81 4.01 5.10 5.05 4.20 2.62 2.85 -
P/RPS 9.06 11.26 7.74 8.70 8.68 5.63 4.18 67.71%
P/EPS 59.91 63.55 68.09 50.70 59.24 42.53 47.31 17.09%
EY 1.67 1.57 1.47 1.97 1.69 2.35 2.11 -14.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.93 -
P/NAPS 2.41 2.55 3.38 3.44 3.07 1.94 2.21 5.96%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 18/05/10 22/02/10 12/11/09 06/08/09 15/05/09 17/02/09 -
Price 4.60 3.96 4.61 4.75 4.86 3.30 2.69 -
P/RPS 10.94 11.12 7.00 8.19 10.04 7.09 3.95 97.58%
P/EPS 72.33 62.76 61.55 47.69 68.55 53.57 44.65 38.05%
EY 1.38 1.59 1.62 2.10 1.46 1.87 2.24 -27.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.04 -
P/NAPS 2.91 2.52 3.05 3.23 3.55 2.44 2.09 24.76%

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