[BHIC] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
15-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -7.34%
YoY- 388.83%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 245,913 240,523 277,647 295,346 295,392 321,367 307,518 -13.88%
PBT -1,865 14,033 11,844 89,661 95,427 101,473 82,208 -
Tax -2,494 -1,669 -1,268 336 1,700 -3,022 -5,512 -41.14%
NP -4,359 12,364 10,576 89,997 97,127 98,451 76,696 -
-
NP to SH -4,359 12,364 10,576 89,997 97,127 98,451 76,696 -
-
Tax Rate - 11.89% 10.71% -0.37% -1.78% 2.98% 6.70% -
Total Cost 250,272 228,159 267,071 205,349 198,265 222,916 230,822 5.55%
-
Net Worth 355,294 350,325 345,356 372,687 365,233 342,872 345,356 1.91%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 8,696 4,969 12,422 12,422 7,453 7,453 - -
Div Payout % 0.00% 40.19% 117.46% 13.80% 7.67% 7.57% - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 355,294 350,325 345,356 372,687 365,233 342,872 345,356 1.91%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -1.77% 5.14% 3.81% 30.47% 32.88% 30.64% 24.94% -
ROE -1.23% 3.53% 3.06% 24.15% 26.59% 28.71% 22.21% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 98.98 96.81 111.75 118.87 118.89 129.34 123.77 -13.87%
EPS -1.75 4.98 4.26 36.22 39.09 39.62 30.87 -
DPS 3.50 2.00 5.00 5.00 3.00 3.00 0.00 -
NAPS 1.43 1.41 1.39 1.50 1.47 1.38 1.39 1.91%
Adjusted Per Share Value based on latest NOSH - 248,458
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 43.63 42.67 49.26 52.40 52.41 57.02 54.56 -13.88%
EPS -0.77 2.19 1.88 15.97 17.23 17.47 13.61 -
DPS 1.54 0.88 2.20 2.20 1.32 1.32 0.00 -
NAPS 0.6304 0.6216 0.6127 0.6612 0.648 0.6083 0.6127 1.92%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.44 1.73 1.83 2.15 2.22 2.50 1.85 -
P/RPS 1.45 1.79 1.64 1.81 1.87 1.93 1.49 -1.80%
P/EPS -82.08 34.76 42.99 5.94 5.68 6.31 5.99 -
EY -1.22 2.88 2.33 16.85 17.61 15.85 16.69 -
DY 2.43 1.16 2.73 2.33 1.35 1.20 0.00 -
P/NAPS 1.01 1.23 1.32 1.43 1.51 1.81 1.33 -16.80%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 21/08/18 17/05/18 27/02/18 15/11/17 10/08/17 26/05/17 24/02/17 -
Price 1.37 1.87 1.88 2.01 2.15 2.23 2.25 -
P/RPS 1.38 1.93 1.68 1.69 1.81 1.72 1.82 -16.89%
P/EPS -78.09 37.58 44.17 5.55 5.50 5.63 7.29 -
EY -1.28 2.66 2.26 18.02 18.18 17.77 13.72 -
DY 2.55 1.07 2.66 2.49 1.40 1.35 0.00 -
P/NAPS 0.96 1.33 1.35 1.34 1.46 1.62 1.62 -29.51%

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