[BHIC] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 17.9%
YoY- 38.18%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 167,900 149,382 141,857 136,248 124,999 150,103 159,952 3.28%
PBT 27,882 18,181 -30,336 -40,112 -54,134 -32,773 -75,306 -
Tax -5,466 -3,190 -21,003 -18,899 -17,745 -17,806 -19,320 -56.93%
NP 22,416 14,991 -51,339 -59,011 -71,879 -50,579 -94,626 -
-
NP to SH 22,416 14,991 -51,339 -59,011 -71,879 -50,579 -94,626 -
-
Tax Rate 19.60% 17.55% - - - - - -
Total Cost 145,484 134,391 193,196 195,259 196,878 200,682 254,578 -31.15%
-
Net Worth 86,960 79,506 89,444 77,021 64,599 64,599 139,136 -26.92%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 86,960 79,506 89,444 77,021 64,599 64,599 139,136 -26.92%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 13.35% 10.04% -36.19% -43.31% -57.50% -33.70% -59.16% -
ROE 25.78% 18.86% -57.40% -76.62% -111.27% -78.30% -68.01% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 67.58 60.12 57.09 54.84 50.31 60.41 64.38 3.28%
EPS 9.02 6.03 -20.66 -23.75 -28.93 -20.36 -38.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.32 0.36 0.31 0.26 0.26 0.56 -26.92%
Adjusted Per Share Value based on latest NOSH - 248,458
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 29.79 26.50 25.17 24.17 22.18 26.63 28.38 3.28%
EPS 3.98 2.66 -9.11 -10.47 -12.75 -8.97 -16.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1543 0.1411 0.1587 0.1367 0.1146 0.1146 0.2469 -26.92%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.45 0.495 0.49 0.54 0.56 0.575 0.65 -
P/RPS 0.67 0.82 0.86 0.98 1.11 0.95 1.01 -23.95%
P/EPS 4.99 8.20 -2.37 -2.27 -1.94 -2.82 -1.71 -
EY 20.05 12.19 -42.17 -43.98 -51.66 -35.40 -58.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.55 1.36 1.74 2.15 2.21 1.16 7.34%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 24/05/22 24/02/22 24/11/21 25/08/21 31/05/21 31/03/21 19/11/20 -
Price 0.475 0.47 0.48 0.50 0.46 0.56 0.615 -
P/RPS 0.70 0.78 0.84 0.91 0.91 0.93 0.96 -19.00%
P/EPS 5.26 7.79 -2.32 -2.11 -1.59 -2.75 -1.61 -
EY 18.99 12.84 -43.05 -47.50 -62.89 -36.35 -61.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.47 1.33 1.61 1.77 2.15 1.10 15.20%

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