[BHIC] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
15-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -13.75%
YoY- -80.79%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 543,851 549,612 519,942 511,047 496,259 372,616 287,295 52.84%
PBT 94,876 98,959 109,455 125,010 134,681 145,287 542,786 -68.63%
Tax -18,221 -25,805 -25,701 -24,179 -17,703 5,626 8,857 -
NP 76,655 73,154 83,754 100,831 116,978 150,913 551,643 -73.07%
-
NP to SH 76,280 72,651 82,461 99,290 115,120 148,401 549,872 -73.10%
-
Tax Rate 19.21% 26.08% 23.48% 19.34% 13.14% -3.87% -1.63% -
Total Cost 467,196 476,458 436,188 410,216 379,281 221,703 -264,348 -
-
Net Worth 375,000 365,286 340,413 335,571 320,592 305,598 270,700 24.19%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 13,668 13,668 13,668 13,668 2,246 2,246 -
Div Payout % - 18.81% 16.58% 13.77% 11.87% 1.51% 0.41% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 375,000 365,286 340,413 335,571 320,592 305,598 270,700 24.19%
NOSH 248,344 248,493 248,476 248,571 248,521 248,454 248,348 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 14.09% 13.31% 16.11% 19.73% 23.57% 40.50% 192.01% -
ROE 20.34% 19.89% 24.22% 29.59% 35.91% 48.56% 203.13% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 218.99 221.18 209.25 205.59 199.68 149.97 115.68 52.85%
EPS 30.72 29.24 33.19 39.94 46.32 59.73 221.41 -73.10%
DPS 0.00 5.50 5.50 5.50 5.50 0.90 0.90 -
NAPS 1.51 1.47 1.37 1.35 1.29 1.23 1.09 24.19%
Adjusted Per Share Value based on latest NOSH - 248,571
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 96.38 97.40 92.14 90.57 87.95 66.03 50.91 52.85%
EPS 13.52 12.88 14.61 17.60 20.40 26.30 97.45 -73.10%
DPS 0.00 2.42 2.42 2.42 2.42 0.40 0.40 -
NAPS 0.6646 0.6473 0.6033 0.5947 0.5681 0.5416 0.4797 24.20%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 5.10 5.05 4.20 2.62 2.85 3.78 4.30 -
P/RPS 2.33 2.28 2.01 1.27 1.43 2.52 3.72 -26.73%
P/EPS 16.60 17.27 12.66 6.56 6.15 6.33 1.94 316.71%
EY 6.02 5.79 7.90 15.25 16.25 15.80 51.49 -75.99%
DY 0.00 1.09 1.31 2.10 1.93 0.24 0.21 -
P/NAPS 3.38 3.44 3.07 1.94 2.21 3.07 3.94 -9.69%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 12/11/09 06/08/09 15/05/09 17/02/09 11/11/08 12/08/08 -
Price 4.61 4.75 4.86 3.30 2.69 2.97 4.30 -
P/RPS 2.11 2.15 2.32 1.61 1.35 1.98 3.72 -31.40%
P/EPS 15.01 16.25 14.64 8.26 5.81 4.97 1.94 289.73%
EY 6.66 6.16 6.83 12.10 17.22 20.11 51.49 -74.32%
DY 0.00 1.16 1.13 1.67 2.04 0.30 0.21 -
P/NAPS 3.05 3.23 3.55 2.44 2.09 2.41 3.94 -15.65%

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