[BHIC] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -37.55%
YoY- -81.69%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 589,075 553,696 483,917 544,133 616,671 694,365 678,080 -8.93%
PBT -60,827 -48,174 -30,588 1,700 36,066 78,351 94,150 -
Tax 5,484 16,287 21,338 16,758 2,561 -10,593 -16,264 -
NP -55,343 -31,887 -9,250 18,458 38,627 67,758 77,886 -
-
NP to SH -55,029 -30,353 -11,799 12,782 20,469 49,803 64,210 -
-
Tax Rate - - - -985.76% -7.10% 13.52% 17.27% -
Total Cost 644,418 585,583 493,167 525,675 578,044 626,607 600,194 4.84%
-
Net Worth 352,810 380,140 397,506 427,347 422,224 426,583 425,262 -11.67%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 16,149 16,149 16,129 16,149 14,913 14,913 14,913 5.43%
Div Payout % 0.00% 0.00% 0.00% 126.35% 72.86% 29.95% 23.23% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 352,810 380,140 397,506 427,347 422,224 426,583 425,262 -11.67%
NOSH 248,458 248,458 248,458 248,458 248,367 249,464 248,691 -0.06%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -9.39% -5.76% -1.91% 3.39% 6.26% 9.76% 11.49% -
ROE -15.60% -7.98% -2.97% 2.99% 4.85% 11.67% 15.10% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 237.09 222.85 194.78 219.00 248.29 278.34 272.66 -8.87%
EPS -22.15 -12.22 -4.75 5.14 8.24 19.96 25.82 -
DPS 6.50 6.50 6.50 6.50 6.00 6.00 6.00 5.46%
NAPS 1.42 1.53 1.60 1.72 1.70 1.71 1.71 -11.62%
Adjusted Per Share Value based on latest NOSH - 248,458
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 104.51 98.24 85.86 96.54 109.41 123.19 120.31 -8.93%
EPS -9.76 -5.39 -2.09 2.27 3.63 8.84 11.39 -
DPS 2.87 2.87 2.86 2.87 2.65 2.65 2.65 5.44%
NAPS 0.626 0.6744 0.7053 0.7582 0.7491 0.7568 0.7545 -11.67%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.00 2.93 3.48 3.43 2.45 3.96 4.15 -
P/RPS 0.84 1.31 1.79 1.57 0.99 1.42 1.52 -32.58%
P/EPS -9.03 -23.98 -73.28 66.67 29.73 19.84 16.07 -
EY -11.07 -4.17 -1.36 1.50 3.36 5.04 6.22 -
DY 3.25 2.22 1.87 1.90 2.45 1.52 1.45 71.01%
P/NAPS 1.41 1.92 2.18 1.99 1.44 2.32 2.43 -30.36%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 20/11/12 07/08/12 15/05/12 23/02/12 15/11/11 12/08/11 26/05/11 -
Price 2.52 2.67 2.84 3.68 2.84 3.26 4.23 -
P/RPS 1.06 1.20 1.46 1.68 1.14 1.17 1.55 -22.32%
P/EPS -11.38 -21.86 -59.80 71.53 34.46 16.33 16.38 -
EY -8.79 -4.58 -1.67 1.40 2.90 6.12 6.10 -
DY 2.58 2.43 2.29 1.77 2.11 1.84 1.42 48.73%
P/NAPS 1.77 1.75 1.78 2.14 1.67 1.91 2.47 -19.87%

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