[BHIC] QoQ Quarter Result on 30-Sep-2020 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 824.69%
YoY- 25.47%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 47,154 18,944 32,434 37,716 35,905 44,048 42,283 7.54%
PBT 15,601 -707 -59,975 4,969 1,579 20,654 -102,508 -
Tax -3,300 -209 -14,530 -860 -2,146 -270 -16,044 -65.18%
NP 12,301 -916 -74,505 4,109 -567 20,384 -118,552 -
-
NP to SH 12,301 -916 -74,505 4,109 -567 20,384 -118,552 -
-
Tax Rate 21.15% - - 17.31% 135.91% 1.31% - -
Total Cost 34,853 19,860 106,939 33,607 36,472 23,664 160,835 -63.95%
-
Net Worth 77,021 64,599 64,599 139,136 136,651 136,651 116,775 -24.24%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 77,021 64,599 64,599 139,136 136,651 136,651 116,775 -24.24%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 26.09% -4.84% -229.71% 10.89% -1.58% 46.28% -280.38% -
ROE 15.97% -1.42% -115.33% 2.95% -0.41% 14.92% -101.52% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 18.98 7.62 13.05 15.18 14.45 17.73 17.02 7.54%
EPS 4.95 -0.37 -29.99 1.65 -0.23 8.20 -47.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.26 0.26 0.56 0.55 0.55 0.47 -24.24%
Adjusted Per Share Value based on latest NOSH - 248,458
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 8.37 3.36 5.75 6.69 6.37 7.82 7.50 7.59%
EPS 2.18 -0.16 -13.22 0.73 -0.10 3.62 -21.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1367 0.1146 0.1146 0.2469 0.2424 0.2424 0.2072 -24.23%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.54 0.56 0.575 0.65 0.705 0.835 1.24 -
P/RPS 2.85 7.34 4.40 4.28 4.88 4.71 7.29 -46.56%
P/EPS 10.91 -151.90 -1.92 39.30 -308.93 10.18 -2.60 -
EY 9.17 -0.66 -52.15 2.54 -0.32 9.83 -38.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 2.15 2.21 1.16 1.28 1.52 2.64 -24.28%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 25/08/21 31/05/21 31/03/21 19/11/20 19/08/20 10/06/20 25/02/20 -
Price 0.50 0.46 0.56 0.615 0.63 0.68 1.15 -
P/RPS 2.63 6.03 4.29 4.05 4.36 3.84 6.76 -46.73%
P/EPS 10.10 -124.77 -1.87 37.19 -276.06 8.29 -2.41 -
EY 9.90 -0.80 -53.55 2.69 -0.36 12.07 -41.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.77 2.15 1.10 1.15 1.24 2.45 -24.43%

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