[BHIC] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -95.12%
YoY- 114.25%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 92,774 64,262 43,770 76,841 110,473 64,308 69,745 20.88%
PBT -22,763 7,900 23,492 3,163 55,054 13,666 29,538 -
Tax -1,063 -151 448 -450 541 1,213 -4,274 -60.35%
NP -23,826 7,749 23,940 2,713 55,595 14,879 25,264 -
-
NP to SH -23,826 7,749 23,940 2,713 55,595 14,879 25,264 -
-
Tax Rate - 1.91% -1.91% 14.23% -0.98% -8.88% 14.47% -
Total Cost 116,600 56,513 19,830 74,128 54,878 49,429 44,481 89.78%
-
Net Worth 345,356 372,687 365,233 342,872 345,356 290,695 275,788 16.13%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - 4,969 - 7,453 - - - -
Div Payout % - 64.13% - 274.74% - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 345,356 372,687 365,233 342,872 345,356 290,695 275,788 16.13%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -25.68% 12.06% 54.69% 3.53% 50.32% 23.14% 36.22% -
ROE -6.90% 2.08% 6.55% 0.79% 16.10% 5.12% 9.16% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 37.34 25.86 17.62 30.93 44.46 25.88 28.07 20.89%
EPS -9.59 3.12 9.64 1.09 22.37 5.99 10.17 -
DPS 0.00 2.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.39 1.50 1.47 1.38 1.39 1.17 1.11 16.13%
Adjusted Per Share Value based on latest NOSH - 248,458
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 16.46 11.40 7.77 13.63 19.60 11.41 12.37 20.91%
EPS -4.23 1.37 4.25 0.48 9.86 2.64 4.48 -
DPS 0.00 0.88 0.00 1.32 0.00 0.00 0.00 -
NAPS 0.6127 0.6612 0.648 0.6083 0.6127 0.5158 0.4893 16.12%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.83 2.15 2.22 2.50 1.85 1.60 1.56 -
P/RPS 4.90 8.31 12.60 8.08 4.16 6.18 5.56 -8.05%
P/EPS -19.08 68.94 23.04 228.95 8.27 26.72 15.34 -
EY -5.24 1.45 4.34 0.44 12.10 3.74 6.52 -
DY 0.00 0.93 0.00 1.20 0.00 0.00 0.00 -
P/NAPS 1.32 1.43 1.51 1.81 1.33 1.37 1.41 -4.29%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 15/11/17 10/08/17 26/05/17 24/02/17 09/11/16 09/08/16 -
Price 1.88 2.01 2.15 2.23 2.25 2.00 1.50 -
P/RPS 5.03 7.77 12.20 7.21 5.06 7.73 5.34 -3.89%
P/EPS -19.60 64.45 22.31 204.22 10.06 33.40 14.75 -
EY -5.10 1.55 4.48 0.49 9.94 2.99 6.78 -
DY 0.00 1.00 0.00 1.35 0.00 0.00 0.00 -
P/NAPS 1.35 1.34 1.46 1.62 1.62 1.71 1.35 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