[BHIC] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 70.21%
YoY- 8.69%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 120,760 116,691 229,205 227,709 104,475 88,408 163,582 -18.36%
PBT 2,737 18,616 19,977 37,021 18,536 19,520 21,998 -75.17%
Tax 3,458 -5,037 -2,324 -6,690 -2,213 -4,172 -3,868 -
NP 6,195 13,579 17,653 30,331 16,323 15,348 18,130 -51.22%
-
NP to SH 1,397 10,072 11,434 26,900 15,804 15,668 18,601 -82.28%
-
Tax Rate -126.34% 27.06% 11.63% 18.07% 11.94% 21.37% 17.58% -
Total Cost 114,565 103,112 211,552 197,378 88,152 73,060 145,452 -14.74%
-
Net Worth 426,583 425,262 430,017 419,769 392,615 389,837 375,000 8.99%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 14,913 - - - - -
Div Payout % - - 130.43% - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 426,583 425,262 430,017 419,769 392,615 389,837 375,000 8.99%
NOSH 249,464 248,691 248,565 248,384 248,490 248,304 248,344 0.30%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.13% 11.64% 7.70% 13.32% 15.62% 17.36% 11.08% -
ROE 0.33% 2.37% 2.66% 6.41% 4.03% 4.02% 4.96% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 48.41 46.92 92.21 91.68 42.04 35.60 65.87 -18.60%
EPS 0.56 4.05 4.60 10.83 6.36 6.31 7.49 -82.33%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.71 1.73 1.69 1.58 1.57 1.51 8.67%
Adjusted Per Share Value based on latest NOSH - 248,384
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 21.43 20.70 40.67 40.40 18.54 15.69 29.02 -18.34%
EPS 0.25 1.79 2.03 4.77 2.80 2.78 3.30 -82.18%
DPS 0.00 0.00 2.65 0.00 0.00 0.00 0.00 -
NAPS 0.7568 0.7545 0.7629 0.7448 0.6966 0.6917 0.6653 8.99%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.96 4.15 4.24 4.49 3.81 4.01 5.10 -
P/RPS 8.18 8.84 4.60 4.90 9.06 11.26 7.74 3.76%
P/EPS 707.14 102.47 92.17 41.46 59.91 63.55 68.09 378.05%
EY 0.14 0.98 1.08 2.41 1.67 1.57 1.47 -79.23%
DY 0.00 0.00 1.42 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 2.43 2.45 2.66 2.41 2.55 3.38 -22.24%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 12/08/11 26/05/11 21/02/11 22/11/10 17/08/10 18/05/10 22/02/10 -
Price 3.26 4.23 4.00 4.21 4.60 3.96 4.61 -
P/RPS 6.73 9.01 4.34 4.59 10.94 11.12 7.00 -2.59%
P/EPS 582.14 104.44 86.96 38.87 72.33 62.76 61.55 349.07%
EY 0.17 0.96 1.15 2.57 1.38 1.59 1.62 -77.84%
DY 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 2.47 2.31 2.49 2.91 2.52 3.05 -26.86%

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