[BHIC] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
30-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 723.97%
YoY- 429.19%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 287,295 203,444 117,153 99,535 82,111 79,694 80,476 133.76%
PBT 542,786 506,197 474,890 421,589 -62,437 -76,019 -89,914 -
Tax 8,857 11,618 11,427 -3,336 -3,327 -3,604 -3,343 -
NP 551,643 517,815 486,317 418,253 -65,764 -79,623 -93,257 -
-
NP to SH 549,872 516,928 485,469 417,223 -66,866 -80,625 -94,218 -
-
Tax Rate -1.63% -2.30% -2.41% 0.79% - - - -
Total Cost -264,348 -314,371 -369,164 -318,718 147,875 159,317 173,733 -
-
Net Worth 270,700 241,083 125,799 121,212 -544,911 -551,227 -490,810 -
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 2,246 2,246 2,246 - - - - -
Div Payout % 0.41% 0.43% 0.46% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 270,700 241,083 125,799 121,212 -544,911 -551,227 -490,810 -
NOSH 248,348 248,539 149,761 186,481 174,651 176,111 174,046 26.77%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 192.01% 254.52% 415.11% 420.21% -80.09% -99.91% -115.88% -
ROE 203.13% 214.42% 385.91% 344.21% 0.00% 0.00% 0.00% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 115.68 81.86 78.23 53.38 47.01 45.25 46.24 84.38%
EPS 221.41 207.99 324.16 223.73 -38.29 -45.78 -54.13 -
DPS 0.90 0.90 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.09 0.97 0.84 0.65 -3.12 -3.13 -2.82 -
Adjusted Per Share Value based on latest NOSH - 186,481
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 50.97 36.10 20.79 17.66 14.57 14.14 14.28 133.73%
EPS 97.56 91.71 86.13 74.02 -11.86 -14.30 -16.72 -
DPS 0.40 0.40 0.40 0.00 0.00 0.00 0.00 -
NAPS 0.4803 0.4277 0.2232 0.2151 -0.9668 -0.978 -0.8708 -
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 4.30 4.92 7.45 3.66 3.35 2.25 1.30 -
P/RPS 3.72 6.01 9.52 6.86 7.13 4.97 2.81 20.58%
P/EPS 1.94 2.37 2.30 1.64 -8.75 -4.91 -2.40 -
EY 51.49 42.27 43.51 61.13 -11.43 -20.35 -41.64 -
DY 0.21 0.18 0.20 0.00 0.00 0.00 0.00 -
P/NAPS 3.94 5.07 8.87 5.63 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 12/08/08 05/05/08 27/02/08 30/10/07 20/08/07 30/05/07 26/02/07 -
Price 4.30 4.80 6.05 6.20 2.57 2.47 2.70 -
P/RPS 3.72 5.86 7.73 11.62 5.47 5.46 5.84 -25.98%
P/EPS 1.94 2.31 1.87 2.77 -6.71 -5.40 -4.99 -
EY 51.49 43.33 53.58 36.09 -14.90 -18.53 -20.05 -
DY 0.21 0.19 0.25 0.00 0.00 0.00 0.00 -
P/NAPS 3.94 4.95 7.20 9.54 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