[BHIC] QoQ TTM Result on 31-Dec-2000 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -30.43%
YoY- 37.6%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 853,975 821,034 785,160 755,735 828,281 793,358 572,756 30.48%
PBT 137,764 129,271 124,624 104,007 133,721 137,706 111,412 15.18%
Tax -91,104 -83,329 -88,293 -84,445 -106,501 -112,797 -89,381 1.27%
NP 46,660 45,942 36,331 19,562 27,220 24,909 22,031 64.84%
-
NP to SH 46,035 45,317 35,706 18,937 27,220 24,909 22,031 63.37%
-
Tax Rate 66.13% 64.46% 70.85% 81.19% 79.64% 81.91% 80.23% -
Total Cost 807,315 775,092 748,829 736,173 801,061 768,449 550,725 29.01%
-
Net Worth -24,217 -33,794 -9,029 -30,238 -16,703 -11,306 -16,063 31.44%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 6,332 6,332 6,332 6,332 6,328 6,328 6,328 0.04%
Div Payout % 13.76% 13.97% 17.74% 33.44% 23.25% 25.41% 28.73% -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth -24,217 -33,794 -9,029 -30,238 -16,703 -11,306 -16,063 31.44%
NOSH 79,142 79,144 79,134 79,157 79,162 79,065 79,129 0.01%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 5.46% 5.60% 4.63% 2.59% 3.29% 3.14% 3.85% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 1,079.04 1,037.39 992.19 954.72 1,046.30 1,003.41 723.82 30.46%
EPS 58.17 57.26 45.12 23.92 34.38 31.50 27.84 63.36%
DPS 8.00 8.00 8.00 8.00 8.00 8.00 8.00 0.00%
NAPS -0.306 -0.427 -0.1141 -0.382 -0.211 -0.143 -0.203 31.43%
Adjusted Per Share Value based on latest NOSH - 79,157
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 151.51 145.67 139.30 134.08 146.95 140.76 101.62 30.47%
EPS 8.17 8.04 6.33 3.36 4.83 4.42 3.91 63.36%
DPS 1.12 1.12 1.12 1.12 1.12 1.12 1.12 0.00%
NAPS -0.043 -0.06 -0.016 -0.0536 -0.0296 -0.0201 -0.0285 31.51%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 18.88 19.38 20.50 21.38 22.25 23.75 24.12 -
P/RPS 1.75 1.87 2.07 2.24 2.13 2.37 3.33 -34.85%
P/EPS 32.46 33.85 45.43 89.37 64.71 75.39 86.63 -47.99%
EY 3.08 2.95 2.20 1.12 1.55 1.33 1.15 92.74%
DY 0.42 0.41 0.39 0.37 0.36 0.34 0.33 17.42%
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/11/01 24/08/01 25/05/01 26/02/01 27/11/00 25/08/00 - -
Price 18.75 19.62 19.62 20.38 22.75 22.50 0.00 -
P/RPS 1.74 1.89 1.98 2.13 2.17 2.24 0.00 -
P/EPS 32.23 34.27 43.48 85.19 66.16 71.42 0.00 -
EY 3.10 2.92 2.30 1.17 1.51 1.40 0.00 -
DY 0.43 0.41 0.41 0.39 0.35 0.36 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 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