[BHIC] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 56.54%
YoY- 158.76%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 66,471 64,204 111,650 81,161 61,835 64,405 214,110 -54.24%
PBT 11,668 811 -25,912 16,937 11,146 5,224 -60,724 -
Tax -499 -32 -2,143 -1,006 -865 -220 1,277 -
NP 11,169 779 -28,055 15,931 10,281 5,004 -59,447 -
-
NP to SH 11,169 779 -28,055 15,931 10,177 5,108 -72,836 -
-
Tax Rate 4.28% 3.95% - 5.94% 7.76% 4.21% - -
Total Cost 55,302 63,425 139,705 65,230 51,554 59,401 273,557 -65.65%
-
Net Worth 295,665 283,242 283,242 310,572 293,180 285,726 280,711 3.53%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - 14,905 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 295,665 283,242 283,242 310,572 293,180 285,726 280,711 3.53%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 16.80% 1.21% -25.13% 19.63% 16.63% 7.77% -27.76% -
ROE 3.78% 0.28% -9.90% 5.13% 3.47% 1.79% -25.95% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 26.75 25.84 44.94 32.67 24.89 25.92 86.19 -54.25%
EPS 4.50 0.31 -11.29 6.41 4.10 2.06 -29.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 1.19 1.14 1.14 1.25 1.18 1.15 1.13 3.51%
Adjusted Per Share Value based on latest NOSH - 248,458
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 11.79 11.39 19.81 14.40 10.97 11.43 37.99 -54.25%
EPS 1.98 0.14 -4.98 2.83 1.81 0.91 -12.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.64 -
NAPS 0.5246 0.5025 0.5025 0.551 0.5202 0.5069 0.498 3.53%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.50 2.52 2.74 2.42 2.50 2.05 2.43 -
P/RPS 9.34 9.75 6.10 7.41 10.05 7.91 5.74 38.46%
P/EPS 55.61 803.74 -24.27 37.74 61.03 99.71 -7.51 -
EY 1.80 0.12 -4.12 2.65 1.64 1.00 -13.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.21 2.40 1.94 2.12 1.78 2.15 -1.56%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 13/08/14 08/05/14 20/02/14 14/11/13 06/08/13 14/05/13 21/02/13 -
Price 2.51 2.51 2.56 2.77 2.47 2.62 1.96 -
P/RPS 9.38 9.71 5.70 8.48 9.92 10.11 4.63 60.31%
P/EPS 55.84 800.55 -22.67 43.20 60.30 127.44 -6.06 -
EY 1.79 0.12 -4.41 2.31 1.66 0.78 -16.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.20 2.25 2.22 2.09 2.28 1.73 14.19%

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