[BHIC] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
05-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -3150.57%
YoY- 86.25%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 340,698 332,015 332,823 324,461 323,486 318,850 319,051 4.48%
PBT 26,211 27,974 20,218 -1,974 3,504 2,982 7,395 133.00%
Tax -2,729 -2,485 -2,368 -3,747 -3,680 -4,046 -4,234 -25.44%
NP 23,482 25,489 17,850 -5,721 -176 -1,064 3,161 282.12%
-
NP to SH 23,483 25,489 17,850 -5,721 -176 -1,168 3,161 282.13%
-
Tax Rate 10.41% 8.88% 11.71% - 105.02% 135.68% 57.25% -
Total Cost 317,216 306,526 314,973 330,182 323,662 319,914 315,890 0.28%
-
Net Worth 318,026 308,087 300,634 305,603 295,665 283,242 283,242 8.05%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 318,026 308,087 300,634 305,603 295,665 283,242 283,242 8.05%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.89% 7.68% 5.36% -1.76% -0.05% -0.33% 0.99% -
ROE 7.38% 8.27% 5.94% -1.87% -0.06% -0.41% 1.12% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 137.12 133.63 133.96 130.59 130.20 128.33 128.41 4.48%
EPS 9.45 10.26 7.18 -2.30 -0.07 -0.47 1.27 282.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.24 1.21 1.23 1.19 1.14 1.14 8.05%
Adjusted Per Share Value based on latest NOSH - 248,458
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 60.45 58.91 59.05 57.57 57.39 56.57 56.61 4.48%
EPS 4.17 4.52 3.17 -1.02 -0.03 -0.21 0.56 282.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5642 0.5466 0.5334 0.5422 0.5246 0.5025 0.5025 8.04%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.85 2.19 2.29 2.38 2.50 2.52 2.74 -
P/RPS 1.35 1.64 1.71 1.82 1.92 1.96 2.13 -26.27%
P/EPS 19.57 21.35 31.88 -103.36 -3,529.23 -536.06 215.37 -79.87%
EY 5.11 4.68 3.14 -0.97 -0.03 -0.19 0.46 400.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.77 1.89 1.93 2.10 2.21 2.40 -28.59%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 06/08/15 13/05/15 26/02/15 05/11/14 13/08/14 08/05/14 20/02/14 -
Price 1.84 2.09 2.22 2.34 2.51 2.51 2.56 -
P/RPS 1.34 1.56 1.66 1.79 1.93 1.96 1.99 -23.23%
P/EPS 19.47 20.37 30.90 -101.62 -3,543.35 -533.93 201.22 -79.01%
EY 5.14 4.91 3.24 -0.98 -0.03 -0.19 0.50 374.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.69 1.83 1.90 2.11 2.20 2.25 -25.79%

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