[BHIC] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -1.41%
YoY- 147.7%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 827,264 991,197 1,049,363 980,396 1,107,763 1,043,318 1,040,570 -14.19%
PBT 55,054 84,235 90,710 72,568 100,793 84,486 87,689 -26.69%
Tax 20,360 6,500 1,089 32,336 5,614 9,269 1,257 541.25%
NP 75,414 90,735 91,799 104,904 106,407 93,755 88,946 -10.42%
-
NP to SH 75,414 90,735 91,799 104,904 106,407 93,755 88,946 -10.42%
-
Tax Rate -36.98% -7.72% -1.20% -44.56% -5.57% -10.97% -1.43% -
Total Cost 751,850 900,462 957,564 875,492 1,001,356 949,563 951,624 -14.54%
-
Net Worth -133,420 -139,040 -244,916 177,051 157,818 0 -197,138 -22.93%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - 6,333 6,333 6,333 6,333 -
Div Payout % - - - 6.04% 5.95% 6.76% 7.12% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth -133,420 -139,040 -244,916 177,051 157,818 0 -197,138 -22.93%
NOSH 168,886 163,576 158,010 158,265 158,245 79,114 79,172 65.78%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 9.12% 9.15% 8.75% 10.70% 9.61% 8.99% 8.55% -
ROE 0.00% 0.00% 0.00% 59.25% 67.42% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 489.83 605.95 664.11 619.46 700.03 1,318.75 1,314.31 -48.24%
EPS 44.65 55.47 58.10 66.28 67.24 118.51 112.35 -45.97%
DPS 0.00 0.00 0.00 4.00 4.00 8.00 8.00 -
NAPS -0.79 -0.85 -1.55 1.1187 0.9973 0.00 -2.49 -53.51%
Adjusted Per Share Value based on latest NOSH - 158,265
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 146.61 175.66 185.97 173.74 196.31 184.89 184.41 -14.19%
EPS 13.36 16.08 16.27 18.59 18.86 16.61 15.76 -10.43%
DPS 0.00 0.00 0.00 1.12 1.12 1.12 1.12 -
NAPS -0.2364 -0.2464 -0.434 0.3138 0.2797 0.00 -0.3494 -22.94%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 24.30 28.25 31.50 24.50 24.50 27.50 12.50 -
P/RPS 4.96 4.66 4.74 3.96 3.50 2.09 0.95 201.26%
P/EPS 54.42 50.93 54.22 36.96 36.44 23.21 11.13 188.35%
EY 1.84 1.96 1.84 2.71 2.74 4.31 8.99 -65.30%
DY 0.00 0.00 0.00 0.16 0.16 0.29 0.64 -
P/NAPS 0.00 0.00 0.00 21.90 24.57 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 31/05/04 27/02/04 21/11/03 28/08/03 30/05/03 27/02/03 -
Price 9.65 25.00 30.00 33.00 24.70 26.50 13.75 -
P/RPS 1.97 4.13 4.52 5.33 3.53 2.01 1.05 52.17%
P/EPS 21.61 45.07 51.64 49.79 36.73 22.36 12.24 46.12%
EY 4.63 2.22 1.94 2.01 2.72 4.47 8.17 -31.54%
DY 0.00 0.00 0.00 0.12 0.16 0.30 0.58 -
P/NAPS 0.00 0.00 0.00 29.50 24.77 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