[BHIC] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -169.39%
YoY- 89.03%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 35,873 29,869 37,462 39,959 43,325 47,154 18,944 53.00%
PBT 1,554 237 8,994 -11,458 14,745 15,601 -707 -
Tax -990 -754 -2,485 3,283 -2,964 -3,300 -209 181.78%
NP 564 -517 6,509 -8,175 11,781 12,301 -916 -
-
NP to SH 564 -517 6,509 -8,175 11,781 12,301 -916 -
-
Tax Rate 63.71% 318.14% 27.63% - 20.10% 21.15% - -
Total Cost 35,309 30,386 30,953 48,134 31,544 34,853 19,860 46.70%
-
Net Worth 86,960 86,960 86,960 79,506 89,444 77,021 64,599 21.89%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 86,960 86,960 86,960 79,506 89,444 77,021 64,599 21.89%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 1.57% -1.73% 17.37% -20.46% 27.19% 26.09% -4.84% -
ROE 0.65% -0.59% 7.49% -10.28% 13.17% 15.97% -1.42% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 14.44 12.02 15.08 16.08 17.44 18.98 7.62 53.07%
EPS 0.23 -0.21 2.62 -3.29 4.74 4.95 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.35 0.35 0.32 0.36 0.31 0.26 21.89%
Adjusted Per Share Value based on latest NOSH - 248,458
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 6.36 5.30 6.65 7.09 7.69 8.37 3.36 52.95%
EPS 0.10 -0.09 1.15 -1.45 2.09 2.18 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1543 0.1543 0.1543 0.1411 0.1587 0.1367 0.1146 21.91%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.375 0.48 0.45 0.495 0.49 0.54 0.56 -
P/RPS 2.60 3.99 2.98 3.08 2.81 2.85 7.34 -49.90%
P/EPS 165.20 -230.68 17.18 -15.04 10.33 10.91 -151.90 -
EY 0.61 -0.43 5.82 -6.65 9.68 9.17 -0.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.37 1.29 1.55 1.36 1.74 2.15 -37.17%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 25/08/22 24/05/22 24/02/22 24/11/21 25/08/21 31/05/21 -
Price 0.40 0.395 0.475 0.47 0.48 0.50 0.46 -
P/RPS 2.77 3.29 3.15 2.92 2.75 2.63 6.03 -40.43%
P/EPS 176.21 -189.83 18.13 -14.28 10.12 10.10 -124.77 -
EY 0.57 -0.53 5.52 -7.00 9.88 9.90 -0.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.13 1.36 1.47 1.33 1.61 1.77 -25.40%

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