[BHIC] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 110.02%
YoY- 104.86%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 980,396 1,107,763 1,043,318 1,040,570 1,043,771 998,008 1,011,227 -2.04%
PBT 72,568 100,793 84,486 87,689 90,179 81,558 98,613 -18.47%
Tax 32,336 5,614 9,269 1,257 -47,828 -54,573 -70,303 -
NP 104,904 106,407 93,755 88,946 42,351 26,985 28,310 139.27%
-
NP to SH 104,904 106,407 93,755 88,946 42,351 26,985 28,310 139.27%
-
Tax Rate -44.56% -5.57% -10.97% -1.43% 53.04% 66.91% 71.29% -
Total Cost 875,492 1,001,356 949,563 951,624 1,001,420 971,023 982,917 -7.41%
-
Net Worth 177,051 157,818 0 -197,138 0 0 -14,978 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 6,333 6,333 6,333 6,333 6,307 6,307 6,307 0.27%
Div Payout % 6.04% 5.95% 6.76% 7.12% 14.89% 23.38% 22.28% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 177,051 157,818 0 -197,138 0 0 -14,978 -
NOSH 158,265 158,245 79,114 79,172 79,131 79,121 79,123 58.68%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 10.70% 9.61% 8.99% 8.55% 4.06% 2.70% 2.80% -
ROE 59.25% 67.42% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 619.46 700.03 1,318.75 1,314.31 1,319.04 1,261.37 1,278.04 -38.26%
EPS 66.28 67.24 118.51 112.35 53.52 34.11 35.78 50.77%
DPS 4.00 4.00 8.00 8.00 8.00 8.00 8.00 -36.97%
NAPS 1.1187 0.9973 0.00 -2.49 0.00 0.00 -0.1893 -
Adjusted Per Share Value based on latest NOSH - 79,172
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 173.94 196.54 185.11 184.62 185.19 177.07 179.41 -2.04%
EPS 18.61 18.88 16.63 15.78 7.51 4.79 5.02 139.34%
DPS 1.12 1.12 1.12 1.12 1.12 1.12 1.12 0.00%
NAPS 0.3141 0.28 0.00 -0.3498 0.00 0.00 -0.0266 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 24.50 24.50 27.50 12.50 12.25 15.12 16.25 -
P/RPS 3.96 3.50 2.09 0.95 0.93 1.20 1.27 113.28%
P/EPS 36.96 36.44 23.21 11.13 22.89 44.33 45.42 -12.82%
EY 2.71 2.74 4.31 8.99 4.37 2.26 2.20 14.89%
DY 0.16 0.16 0.29 0.64 0.65 0.53 0.49 -52.54%
P/NAPS 21.90 24.57 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 28/08/03 30/05/03 27/02/03 29/11/02 23/08/02 23/05/02 -
Price 33.00 24.70 26.50 13.75 12.12 10.31 16.00 -
P/RPS 5.33 3.53 2.01 1.05 0.92 0.82 1.25 162.72%
P/EPS 49.79 36.73 22.36 12.24 22.65 30.23 44.72 7.41%
EY 2.01 2.72 4.47 8.17 4.42 3.31 2.24 -6.96%
DY 0.12 0.16 0.30 0.58 0.66 0.78 0.50 -61.34%
P/NAPS 29.50 24.77 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