[BHIC] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 17.07%
YoY- 85.78%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 203,444 117,153 99,535 82,111 79,694 80,476 83,766 80.58%
PBT 506,197 474,890 421,589 -62,437 -76,019 -89,914 -153,498 -
Tax 11,618 11,427 -3,336 -3,327 -3,604 -3,343 899 449.84%
NP 517,815 486,317 418,253 -65,764 -79,623 -93,257 -152,599 -
-
NP to SH 516,928 485,469 417,223 -66,866 -80,625 -94,218 -126,742 -
-
Tax Rate -2.30% -2.41% 0.79% - - - - -
Total Cost -314,371 -369,164 -318,718 147,875 159,317 173,733 236,365 -
-
Net Worth 241,083 125,799 121,212 -544,911 -551,227 -490,810 -534,364 -
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 2,246 2,246 - - - - - -
Div Payout % 0.43% 0.46% - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 241,083 125,799 121,212 -544,911 -551,227 -490,810 -534,364 -
NOSH 248,539 149,761 186,481 174,651 176,111 174,046 174,060 26.77%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 254.52% 415.11% 420.21% -80.09% -99.91% -115.88% -182.17% -
ROE 214.42% 385.91% 344.21% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 81.86 78.23 53.38 47.01 45.25 46.24 48.12 42.45%
EPS 207.99 324.16 223.73 -38.29 -45.78 -54.13 -72.82 -
DPS 0.90 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.84 0.65 -3.12 -3.13 -2.82 -3.07 -
Adjusted Per Share Value based on latest NOSH - 174,651
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 36.10 20.79 17.66 14.57 14.14 14.28 14.86 80.61%
EPS 91.71 86.13 74.02 -11.86 -14.30 -16.72 -22.49 -
DPS 0.40 0.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4277 0.2232 0.2151 -0.9668 -0.978 -0.8708 -0.9481 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 4.92 7.45 3.66 3.35 2.25 1.30 1.38 -
P/RPS 6.01 9.52 6.86 7.13 4.97 2.81 2.87 63.60%
P/EPS 2.37 2.30 1.64 -8.75 -4.91 -2.40 -1.90 -
EY 42.27 43.51 61.13 -11.43 -20.35 -41.64 -52.76 -
DY 0.18 0.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.07 8.87 5.63 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 05/05/08 27/02/08 30/10/07 20/08/07 30/05/07 26/02/07 22/11/06 -
Price 4.80 6.05 6.20 2.57 2.47 2.70 1.50 -
P/RPS 5.86 7.73 11.62 5.47 5.46 5.84 3.12 52.16%
P/EPS 2.31 1.87 2.77 -6.71 -5.40 -4.99 -2.06 -
EY 43.33 53.58 36.09 -14.90 -18.53 -20.05 -48.54 -
DY 0.19 0.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.95 7.20 9.54 0.00 0.00 0.00 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