[BHIC] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
12-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 6.37%
YoY- 922.35%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 511,047 496,259 372,616 287,295 203,444 117,153 99,535 197.32%
PBT 125,010 134,681 145,287 542,786 506,197 474,890 421,589 -55.50%
Tax -24,179 -17,703 5,626 8,857 11,618 11,427 -3,336 274.06%
NP 100,831 116,978 150,913 551,643 517,815 486,317 418,253 -61.23%
-
NP to SH 99,290 115,120 148,401 549,872 516,928 485,469 417,223 -61.56%
-
Tax Rate 19.34% 13.14% -3.87% -1.63% -2.30% -2.41% 0.79% -
Total Cost 410,216 379,281 221,703 -264,348 -314,371 -369,164 -318,718 -
-
Net Worth 335,571 320,592 305,598 270,700 241,083 125,799 121,212 97.04%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 13,668 13,668 2,246 2,246 2,246 2,246 - -
Div Payout % 13.77% 11.87% 1.51% 0.41% 0.43% 0.46% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 335,571 320,592 305,598 270,700 241,083 125,799 121,212 97.04%
NOSH 248,571 248,521 248,454 248,348 248,539 149,761 186,481 21.09%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 19.73% 23.57% 40.50% 192.01% 254.52% 415.11% 420.21% -
ROE 29.59% 35.91% 48.56% 203.13% 214.42% 385.91% 344.21% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 205.59 199.68 149.97 115.68 81.86 78.23 53.38 145.50%
EPS 39.94 46.32 59.73 221.41 207.99 324.16 223.73 -68.26%
DPS 5.50 5.50 0.90 0.90 0.90 1.50 0.00 -
NAPS 1.35 1.29 1.23 1.09 0.97 0.84 0.65 62.71%
Adjusted Per Share Value based on latest NOSH - 248,348
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 90.57 87.95 66.03 50.91 36.05 20.76 17.64 197.32%
EPS 17.60 20.40 26.30 97.45 91.61 86.03 73.94 -61.55%
DPS 2.42 2.42 0.40 0.40 0.40 0.40 0.00 -
NAPS 0.5947 0.5681 0.5416 0.4797 0.4272 0.2229 0.2148 97.04%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 2.62 2.85 3.78 4.30 4.92 7.45 3.66 -
P/RPS 1.27 1.43 2.52 3.72 6.01 9.52 6.86 -67.48%
P/EPS 6.56 6.15 6.33 1.94 2.37 2.30 1.64 151.77%
EY 15.25 16.25 15.80 51.49 42.27 43.51 61.13 -60.33%
DY 2.10 1.93 0.24 0.21 0.18 0.20 0.00 -
P/NAPS 1.94 2.21 3.07 3.94 5.07 8.87 5.63 -50.81%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 15/05/09 17/02/09 11/11/08 12/08/08 05/05/08 27/02/08 30/10/07 -
Price 3.30 2.69 2.97 4.30 4.80 6.05 6.20 -
P/RPS 1.61 1.35 1.98 3.72 5.86 7.73 11.62 -73.19%
P/EPS 8.26 5.81 4.97 1.94 2.31 1.87 2.77 107.03%
EY 12.10 17.22 20.11 51.49 43.33 53.58 36.09 -51.70%
DY 1.67 2.04 0.30 0.21 0.19 0.25 0.00 -
P/NAPS 2.44 2.09 2.41 3.94 4.95 7.20 9.54 -59.67%

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