[BHIC] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
14-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 107.01%
YoY- 135.21%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 111,650 81,161 61,835 64,405 214,110 185,394 142,217 -14.86%
PBT -25,912 16,937 11,146 5,224 -60,724 -17,917 -16,430 35.37%
Tax -2,143 -1,006 -865 -220 1,277 -4,339 -928 74.44%
NP -28,055 15,931 10,281 5,004 -59,447 -22,256 -17,358 37.60%
-
NP to SH -28,055 15,931 10,177 5,108 -72,836 -27,110 -17,157 38.67%
-
Tax Rate - 5.94% 7.76% 4.21% - - - -
Total Cost 139,705 65,230 51,554 59,401 273,557 207,650 159,575 -8.46%
-
Net Worth 283,242 310,572 293,180 285,726 280,711 352,852 379,887 -17.73%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - 14,905 - - -
Div Payout % - - - - 0.00% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 283,242 310,572 293,180 285,726 280,711 352,852 379,887 -17.73%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -25.13% 19.63% 16.63% 7.77% -27.76% -12.00% -12.21% -
ROE -9.90% 5.13% 3.47% 1.79% -25.95% -7.68% -4.52% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 44.94 32.67 24.89 25.92 86.19 74.61 57.28 -14.89%
EPS -11.29 6.41 4.10 2.06 -29.32 -10.91 -6.91 38.59%
DPS 0.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.14 1.25 1.18 1.15 1.13 1.42 1.53 -17.76%
Adjusted Per Share Value based on latest NOSH - 248,458
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 19.81 14.40 10.97 11.43 37.99 32.89 25.23 -14.85%
EPS -4.98 2.83 1.81 0.91 -12.92 -4.81 -3.04 38.83%
DPS 0.00 0.00 0.00 0.00 2.64 0.00 0.00 -
NAPS 0.5025 0.551 0.5202 0.5069 0.498 0.626 0.674 -17.73%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.74 2.42 2.50 2.05 2.43 2.00 2.93 -
P/RPS 6.10 7.41 10.05 7.91 5.74 12.92 12.62 -38.32%
P/EPS -24.27 37.74 61.03 99.71 -7.51 -18.33 -42.40 -30.99%
EY -4.12 2.65 1.64 1.00 -13.31 -5.46 -2.36 44.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 1.94 2.12 1.78 2.15 1.41 1.92 15.99%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 14/11/13 06/08/13 14/05/13 21/02/13 20/11/12 07/08/12 -
Price 2.56 2.77 2.47 2.62 1.96 2.52 2.67 -
P/RPS 5.70 8.48 9.92 10.11 4.63 16.28 11.50 -37.28%
P/EPS -22.67 43.20 60.30 127.44 -6.06 -23.10 -38.64 -29.84%
EY -4.41 2.31 1.66 0.78 -16.50 -4.33 -2.59 42.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.22 2.09 2.28 1.73 1.77 1.75 18.18%

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