[BHIC] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
05-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -35.46%
YoY- 9923.98%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 169,343 114,536 111,399 100,981 45,700 29,215 27,548 233.72%
PBT 26,081 38,527 38,300 31,773 36,687 436,026 1,711 509.72%
Tax -11,452 -3,023 -2,897 -331 11,877 208 -136 1795.51%
NP 14,629 35,504 35,403 31,442 48,564 436,234 1,575 338.89%
-
NP to SH 14,972 34,560 34,446 31,142 48,253 436,031 1,502 359.95%
-
Tax Rate 43.91% 7.85% 7.56% 1.04% -32.37% -0.05% 7.95% -
Total Cost 154,714 79,032 75,996 69,539 -2,864 -407,019 25,973 226.83%
-
Net Worth 320,592 305,598 270,700 241,083 125,799 121,212 -544,911 -
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 13,668 - - - 2,246 - - -
Div Payout % 91.30% - - - 4.66% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 320,592 305,598 270,700 241,083 125,799 121,212 -544,911 -
NOSH 248,521 248,454 248,348 248,539 149,761 186,481 174,651 26.37%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 8.64% 31.00% 31.78% 31.14% 106.27% 1,493.19% 5.72% -
ROE 4.67% 11.31% 12.72% 12.92% 38.36% 359.72% 0.00% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 68.14 46.10 44.86 40.63 30.52 15.67 15.77 164.11%
EPS 6.02 13.91 13.87 12.53 32.22 233.82 0.86 263.77%
DPS 5.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.29 1.23 1.09 0.97 0.84 0.65 -3.12 -
Adjusted Per Share Value based on latest NOSH - 248,539
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 30.04 20.32 19.76 17.92 8.11 5.18 4.89 233.58%
EPS 2.66 6.13 6.11 5.53 8.56 77.36 0.27 356.38%
DPS 2.43 0.00 0.00 0.00 0.40 0.00 0.00 -
NAPS 0.5688 0.5422 0.4803 0.4277 0.2232 0.2151 -0.9668 -
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.85 3.78 4.30 4.92 7.45 3.66 3.35 -
P/RPS 4.18 8.20 9.59 12.11 24.41 23.36 21.24 -65.99%
P/EPS 47.31 27.17 31.00 39.27 23.12 1.57 389.53 -75.31%
EY 2.11 3.68 3.23 2.55 4.32 63.89 0.26 301.28%
DY 1.93 0.00 0.00 0.00 0.20 0.00 0.00 -
P/NAPS 2.21 3.07 3.94 5.07 8.87 5.63 0.00 -
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 17/02/09 11/11/08 12/08/08 05/05/08 27/02/08 30/10/07 20/08/07 -
Price 2.69 2.97 4.30 4.80 6.05 6.20 2.57 -
P/RPS 3.95 6.44 9.59 11.81 19.83 39.58 16.29 -60.94%
P/EPS 44.65 21.35 31.00 38.31 18.78 2.65 298.84 -71.68%
EY 2.24 4.68 3.23 2.61 5.33 37.71 0.33 256.42%
DY 2.04 0.00 0.00 0.00 0.25 0.00 0.00 -
P/NAPS 2.09 2.41 3.94 4.95 7.20 9.54 0.00 -

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