[BHIC] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 5.0%
YoY- -33.74%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 584,174 500,671 516,490 543,851 549,612 519,942 511,047 9.31%
PBT 97,075 88,085 92,294 94,876 98,959 109,455 125,010 -15.50%
Tax -16,943 -13,380 -15,586 -18,221 -25,805 -25,701 -24,179 -21.09%
NP 80,132 74,705 76,708 76,655 73,154 83,754 100,831 -14.19%
-
NP to SH 76,973 74,823 76,636 76,280 72,651 82,461 99,290 -15.59%
-
Tax Rate 17.45% 15.19% 16.89% 19.21% 26.08% 23.48% 19.34% -
Total Cost 504,042 425,966 439,782 467,196 476,458 436,188 410,216 14.70%
-
Net Worth 419,769 392,615 389,837 375,000 365,286 340,413 335,571 16.08%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - 13,668 13,668 13,668 -
Div Payout % - - - - 18.81% 16.58% 13.77% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 419,769 392,615 389,837 375,000 365,286 340,413 335,571 16.08%
NOSH 248,384 248,490 248,304 248,344 248,493 248,476 248,571 -0.05%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 13.72% 14.92% 14.85% 14.09% 13.31% 16.11% 19.73% -
ROE 18.34% 19.06% 19.66% 20.34% 19.89% 24.22% 29.59% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 235.19 201.48 208.01 218.99 221.18 209.25 205.59 9.37%
EPS 30.99 30.11 30.86 30.72 29.24 33.19 39.94 -15.54%
DPS 0.00 0.00 0.00 0.00 5.50 5.50 5.50 -
NAPS 1.69 1.58 1.57 1.51 1.47 1.37 1.35 16.13%
Adjusted Per Share Value based on latest NOSH - 248,344
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 103.53 88.73 91.53 96.38 97.40 92.14 90.57 9.31%
EPS 13.64 13.26 13.58 13.52 12.88 14.61 17.60 -15.61%
DPS 0.00 0.00 0.00 0.00 2.42 2.42 2.42 -
NAPS 0.7439 0.6958 0.6909 0.6646 0.6473 0.6033 0.5947 16.07%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.49 3.81 4.01 5.10 5.05 4.20 2.62 -
P/RPS 1.91 1.89 1.93 2.33 2.28 2.01 1.27 31.23%
P/EPS 14.49 12.65 12.99 16.60 17.27 12.66 6.56 69.52%
EY 6.90 7.90 7.70 6.02 5.79 7.90 15.25 -41.03%
DY 0.00 0.00 0.00 0.00 1.09 1.31 2.10 -
P/NAPS 2.66 2.41 2.55 3.38 3.44 3.07 1.94 23.39%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 17/08/10 18/05/10 22/02/10 12/11/09 06/08/09 15/05/09 -
Price 4.21 4.60 3.96 4.61 4.75 4.86 3.30 -
P/RPS 1.79 2.28 1.90 2.11 2.15 2.32 1.61 7.31%
P/EPS 13.59 15.28 12.83 15.01 16.25 14.64 8.26 39.32%
EY 7.36 6.55 7.79 6.66 6.16 6.83 12.10 -28.18%
DY 0.00 0.00 0.00 0.00 1.16 1.13 1.67 -
P/NAPS 2.49 2.91 2.52 3.05 3.23 3.55 2.44 1.36%

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