[BHIC] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
17-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -56.68%
YoY- -68.97%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 144,206 120,294 115,769 169,343 114,536 111,399 100,981 26.78%
PBT 28,031 22,745 22,102 26,081 38,527 38,300 31,773 -8.00%
Tax -3,127 -4,419 -6,807 -11,452 -3,023 -2,897 -331 346.27%
NP 24,904 18,326 15,295 14,629 35,504 35,403 31,442 -14.38%
-
NP to SH 24,750 17,617 15,312 14,972 34,560 34,446 31,142 -14.18%
-
Tax Rate 11.16% 19.43% 30.80% 43.91% 7.85% 7.56% 1.04% -
Total Cost 119,302 101,968 100,474 154,714 79,032 75,996 69,539 43.26%
-
Net Worth 365,286 340,413 335,571 320,592 305,598 270,700 241,083 31.88%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 13,668 - - - -
Div Payout % - - - 91.30% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 365,286 340,413 335,571 320,592 305,598 270,700 241,083 31.88%
NOSH 248,493 248,476 248,571 248,521 248,454 248,348 248,539 -0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 17.27% 15.23% 13.21% 8.64% 31.00% 31.78% 31.14% -
ROE 6.78% 5.18% 4.56% 4.67% 11.31% 12.72% 12.92% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 58.03 48.41 46.57 68.14 46.10 44.86 40.63 26.79%
EPS 9.96 7.09 6.16 6.02 13.91 13.87 12.53 -14.17%
DPS 0.00 0.00 0.00 5.50 0.00 0.00 0.00 -
NAPS 1.47 1.37 1.35 1.29 1.23 1.09 0.97 31.90%
Adjusted Per Share Value based on latest NOSH - 248,521
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 25.56 21.32 20.52 30.01 20.30 19.74 17.90 26.77%
EPS 4.39 3.12 2.71 2.65 6.12 6.10 5.52 -14.14%
DPS 0.00 0.00 0.00 2.42 0.00 0.00 0.00 -
NAPS 0.6473 0.6033 0.5947 0.5681 0.5416 0.4797 0.4272 31.88%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 5.05 4.20 2.62 2.85 3.78 4.30 4.92 -
P/RPS 8.70 8.68 5.63 4.18 8.20 9.59 12.11 -19.76%
P/EPS 50.70 59.24 42.53 47.31 27.17 31.00 39.27 18.54%
EY 1.97 1.69 2.35 2.11 3.68 3.23 2.55 -15.79%
DY 0.00 0.00 0.00 1.93 0.00 0.00 0.00 -
P/NAPS 3.44 3.07 1.94 2.21 3.07 3.94 5.07 -22.76%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 12/11/09 06/08/09 15/05/09 17/02/09 11/11/08 12/08/08 05/05/08 -
Price 4.75 4.86 3.30 2.69 2.97 4.30 4.80 -
P/RPS 8.19 10.04 7.09 3.95 6.44 9.59 11.81 -21.63%
P/EPS 47.69 68.55 53.57 44.65 21.35 31.00 38.31 15.70%
EY 2.10 1.46 1.87 2.24 4.68 3.23 2.61 -13.48%
DY 0.00 0.00 0.00 2.04 0.00 0.00 0.00 -
P/NAPS 3.23 3.55 2.44 2.09 2.41 3.94 4.95 -24.74%

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