[BHIC] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
31-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 46.55%
YoY- 56.64%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 141,857 136,248 124,999 150,103 159,952 158,648 176,673 -13.60%
PBT -30,336 -40,112 -54,134 -32,773 -75,306 -80,765 -77,453 -46.43%
Tax -21,003 -18,899 -17,745 -17,806 -19,320 -14,695 -14,501 27.98%
NP -51,339 -59,011 -71,879 -50,579 -94,626 -95,460 -91,954 -32.17%
-
NP to SH -51,339 -59,011 -71,879 -50,579 -94,626 -95,460 -91,954 -32.17%
-
Tax Rate - - - - - - - -
Total Cost 193,196 195,259 196,878 200,682 254,578 254,108 268,627 -19.71%
-
Net Worth 89,444 77,021 64,599 64,599 139,136 136,651 136,651 -24.59%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 89,444 77,021 64,599 64,599 139,136 136,651 136,651 -24.59%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -36.19% -43.31% -57.50% -33.70% -59.16% -60.17% -52.05% -
ROE -57.40% -76.62% -111.27% -78.30% -68.01% -69.86% -67.29% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 57.09 54.84 50.31 60.41 64.38 63.85 71.11 -13.60%
EPS -20.66 -23.75 -28.93 -20.36 -38.09 -38.42 -37.01 -32.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.31 0.26 0.26 0.56 0.55 0.55 -24.59%
Adjusted Per Share Value based on latest NOSH - 248,458
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 25.14 24.15 22.15 26.60 28.35 28.12 31.31 -13.60%
EPS -9.10 -10.46 -12.74 -8.96 -16.77 -16.92 -16.30 -32.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1585 0.1365 0.1145 0.1145 0.2466 0.2422 0.2422 -24.60%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.49 0.54 0.56 0.575 0.65 0.705 0.835 -
P/RPS 0.86 0.98 1.11 0.95 1.01 1.10 1.17 -18.53%
P/EPS -2.37 -2.27 -1.94 -2.82 -1.71 -1.83 -2.26 3.21%
EY -42.17 -43.98 -51.66 -35.40 -58.59 -54.50 -44.32 -3.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.74 2.15 2.21 1.16 1.28 1.52 -7.14%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 25/08/21 31/05/21 31/03/21 19/11/20 19/08/20 10/06/20 -
Price 0.48 0.50 0.46 0.56 0.615 0.63 0.68 -
P/RPS 0.84 0.91 0.91 0.93 0.96 0.99 0.96 -8.50%
P/EPS -2.32 -2.11 -1.59 -2.75 -1.61 -1.64 -1.84 16.69%
EY -43.05 -47.50 -62.89 -36.35 -61.93 -60.99 -54.43 -14.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.61 1.77 2.15 1.10 1.15 1.24 4.77%

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