[BHIC] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -143.17%
YoY- 84.02%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 64,921 75,154 63,396 120,012 82,136 66,471 64,204 0.74%
PBT 5,434 9,905 8,567 -3,720 11,459 11,668 811 255.00%
Tax -1,493 -743 -149 -764 -1,073 -499 -32 1192.97%
NP 3,941 9,162 8,418 -4,484 10,386 11,169 779 194.40%
-
NP to SH 3,941 9,163 8,418 -4,484 10,386 11,169 779 194.40%
-
Tax Rate 27.48% 7.50% 1.74% - 9.36% 4.28% 3.95% -
Total Cost 60,980 65,992 54,978 124,496 71,750 55,302 63,425 -2.58%
-
Net Worth 322,220 317,849 307,915 301,424 305,603 295,665 283,242 8.96%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 322,220 317,849 307,915 301,424 305,603 295,665 283,242 8.96%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 6.07% 12.19% 13.28% -3.74% 12.64% 16.80% 1.21% -
ROE 1.22% 2.88% 2.73% -1.49% 3.40% 3.78% 0.28% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 26.19 30.27 25.53 48.18 33.06 26.75 25.84 0.90%
EPS 1.59 3.69 3.39 -1.80 4.18 4.50 0.31 197.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.28 1.24 1.21 1.23 1.19 1.14 9.14%
Adjusted Per Share Value based on latest NOSH - 248,458
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 11.52 13.33 11.25 21.29 14.57 11.79 11.39 0.75%
EPS 0.70 1.63 1.49 -0.80 1.84 1.98 0.14 192.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5717 0.5639 0.5463 0.5348 0.5422 0.5246 0.5025 8.97%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.17 1.85 2.19 2.29 2.38 2.50 2.52 -
P/RPS 9.29 6.30 8.90 4.95 7.20 9.34 9.75 -3.16%
P/EPS 136.48 50.14 64.60 -127.22 56.94 55.61 803.74 -69.30%
EY 0.73 1.99 1.55 -0.79 1.76 1.80 0.12 232.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.45 1.77 1.89 1.93 2.10 2.21 -17.02%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 09/11/15 06/08/15 13/05/15 26/02/15 05/11/14 13/08/14 08/05/14 -
Price 2.29 1.84 2.09 2.22 2.34 2.51 2.51 -
P/RPS 9.81 6.27 8.50 4.80 7.08 9.38 9.71 0.68%
P/EPS 144.03 49.86 61.65 -123.33 55.98 55.84 800.55 -68.09%
EY 0.69 2.01 1.62 -0.81 1.79 1.79 0.12 220.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.44 1.69 1.83 1.90 2.11 2.20 -13.81%

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