[BHIC] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
12-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -11.9%
YoY- -51.04%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 500,671 516,490 543,851 549,612 519,942 511,047 496,259 0.59%
PBT 88,085 92,294 94,876 98,959 109,455 125,010 134,681 -24.71%
Tax -13,380 -15,586 -18,221 -25,805 -25,701 -24,179 -17,703 -17.06%
NP 74,705 76,708 76,655 73,154 83,754 100,831 116,978 -25.90%
-
NP to SH 74,823 76,636 76,280 72,651 82,461 99,290 115,120 -25.02%
-
Tax Rate 15.19% 16.89% 19.21% 26.08% 23.48% 19.34% 13.14% -
Total Cost 425,966 439,782 467,196 476,458 436,188 410,216 379,281 8.06%
-
Net Worth 392,615 389,837 375,000 365,286 340,413 335,571 320,592 14.50%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - 13,668 13,668 13,668 13,668 -
Div Payout % - - - 18.81% 16.58% 13.77% 11.87% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 392,615 389,837 375,000 365,286 340,413 335,571 320,592 14.50%
NOSH 248,490 248,304 248,344 248,493 248,476 248,571 248,521 -0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 14.92% 14.85% 14.09% 13.31% 16.11% 19.73% 23.57% -
ROE 19.06% 19.66% 20.34% 19.89% 24.22% 29.59% 35.91% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 201.48 208.01 218.99 221.18 209.25 205.59 199.68 0.60%
EPS 30.11 30.86 30.72 29.24 33.19 39.94 46.32 -25.01%
DPS 0.00 0.00 0.00 5.50 5.50 5.50 5.50 -
NAPS 1.58 1.57 1.51 1.47 1.37 1.35 1.29 14.51%
Adjusted Per Share Value based on latest NOSH - 248,493
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 88.83 91.64 96.49 97.51 92.25 90.67 88.05 0.59%
EPS 13.28 13.60 13.53 12.89 14.63 17.62 20.42 -24.99%
DPS 0.00 0.00 0.00 2.43 2.43 2.43 2.43 -
NAPS 0.6966 0.6917 0.6653 0.6481 0.604 0.5954 0.5688 14.51%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.81 4.01 5.10 5.05 4.20 2.62 2.85 -
P/RPS 1.89 1.93 2.33 2.28 2.01 1.27 1.43 20.49%
P/EPS 12.65 12.99 16.60 17.27 12.66 6.56 6.15 61.95%
EY 7.90 7.70 6.02 5.79 7.90 15.25 16.25 -38.25%
DY 0.00 0.00 0.00 1.09 1.31 2.10 1.93 -
P/NAPS 2.41 2.55 3.38 3.44 3.07 1.94 2.21 5.96%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 18/05/10 22/02/10 12/11/09 06/08/09 15/05/09 17/02/09 -
Price 4.60 3.96 4.61 4.75 4.86 3.30 2.69 -
P/RPS 2.28 1.90 2.11 2.15 2.32 1.61 1.35 41.95%
P/EPS 15.28 12.83 15.01 16.25 14.64 8.26 5.81 90.86%
EY 6.55 7.79 6.66 6.16 6.83 12.10 17.22 -47.59%
DY 0.00 0.00 0.00 1.16 1.13 1.67 2.04 -
P/NAPS 2.91 2.52 3.05 3.23 3.55 2.44 2.09 24.76%

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