[BHIC] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
13-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 63.56%
YoY- -326.21%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 110,473 64,308 69,745 62,992 69,210 64,921 75,154 29.13%
PBT 55,054 13,666 29,538 -16,050 -43,803 5,434 9,905 212.15%
Tax 541 1,213 -4,274 -2,992 -8,457 -1,493 -743 -
NP 55,595 14,879 25,264 -19,042 -52,260 3,941 9,162 230.87%
-
NP to SH 55,595 14,879 25,264 -19,042 -52,260 3,941 9,163 230.84%
-
Tax Rate -0.98% -8.88% 14.47% - - 27.48% 7.50% -
Total Cost 54,878 49,429 44,481 82,034 121,470 60,980 65,992 -11.51%
-
Net Worth 345,356 290,695 275,788 250,942 270,819 322,220 317,849 5.66%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 345,356 290,695 275,788 250,942 270,819 322,220 317,849 5.66%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 50.32% 23.14% 36.22% -30.23% -75.51% 6.07% 12.19% -
ROE 16.10% 5.12% 9.16% -7.59% -19.30% 1.22% 2.88% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 44.46 25.88 28.07 25.35 27.86 26.19 30.27 29.06%
EPS 22.37 5.99 10.17 -7.66 -21.03 1.59 3.69 230.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.17 1.11 1.01 1.09 1.30 1.28 5.62%
Adjusted Per Share Value based on latest NOSH - 248,458
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 19.60 11.41 12.37 11.18 12.28 11.52 13.33 29.15%
EPS 9.86 2.64 4.48 -3.38 -9.27 0.70 1.63 230.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6127 0.5158 0.4893 0.4452 0.4805 0.5717 0.5639 5.66%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.85 1.60 1.56 1.69 2.00 2.17 1.85 -
P/RPS 4.16 6.18 5.56 6.67 7.18 9.29 6.30 -24.07%
P/EPS 8.27 26.72 15.34 -22.05 -9.51 136.48 50.14 -69.75%
EY 12.10 3.74 6.52 -4.53 -10.52 0.73 1.99 231.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.37 1.41 1.67 1.83 1.67 1.45 -5.57%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 09/11/16 09/08/16 13/05/16 29/02/16 09/11/15 06/08/15 -
Price 2.25 2.00 1.50 1.56 1.70 2.29 1.84 -
P/RPS 5.06 7.73 5.34 6.15 6.10 9.81 6.27 -13.26%
P/EPS 10.06 33.40 14.75 -20.35 -8.08 144.03 49.86 -65.43%
EY 9.94 2.99 6.78 -4.91 -12.37 0.69 2.01 188.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.71 1.35 1.54 1.56 1.76 1.44 8.13%

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