[BHIC] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 0.47%
YoY- -22.82%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 649,797 584,174 500,671 516,490 543,851 549,612 519,942 15.97%
PBT 95,054 97,075 88,085 92,294 94,876 98,959 109,455 -8.95%
Tax -15,399 -16,943 -13,380 -15,586 -18,221 -25,805 -25,701 -28.86%
NP 79,655 80,132 74,705 76,708 76,655 73,154 83,754 -3.28%
-
NP to SH 69,806 76,973 74,823 76,636 76,280 72,651 82,461 -10.48%
-
Tax Rate 16.20% 17.45% 15.19% 16.89% 19.21% 26.08% 23.48% -
Total Cost 570,142 504,042 425,966 439,782 467,196 476,458 436,188 19.48%
-
Net Worth 430,017 419,769 392,615 389,837 375,000 365,286 340,413 16.80%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 14,913 - - - - 13,668 13,668 5.96%
Div Payout % 21.36% - - - - 18.81% 16.58% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 430,017 419,769 392,615 389,837 375,000 365,286 340,413 16.80%
NOSH 248,565 248,384 248,490 248,304 248,344 248,493 248,476 0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 12.26% 13.72% 14.92% 14.85% 14.09% 13.31% 16.11% -
ROE 16.23% 18.34% 19.06% 19.66% 20.34% 19.89% 24.22% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 261.42 235.19 201.48 208.01 218.99 221.18 209.25 15.95%
EPS 28.08 30.99 30.11 30.86 30.72 29.24 33.19 -10.52%
DPS 6.00 0.00 0.00 0.00 0.00 5.50 5.50 5.95%
NAPS 1.73 1.69 1.58 1.57 1.51 1.47 1.37 16.77%
Adjusted Per Share Value based on latest NOSH - 248,304
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 115.29 103.64 88.83 91.64 96.49 97.51 92.25 15.97%
EPS 12.39 13.66 13.28 13.60 13.53 12.89 14.63 -10.46%
DPS 2.65 0.00 0.00 0.00 0.00 2.43 2.43 5.93%
NAPS 0.7629 0.7448 0.6966 0.6917 0.6653 0.6481 0.604 16.79%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 4.24 4.49 3.81 4.01 5.10 5.05 4.20 -
P/RPS 1.62 1.91 1.89 1.93 2.33 2.28 2.01 -13.36%
P/EPS 15.10 14.49 12.65 12.99 16.60 17.27 12.66 12.43%
EY 6.62 6.90 7.90 7.70 6.02 5.79 7.90 -11.08%
DY 1.42 0.00 0.00 0.00 0.00 1.09 1.31 5.50%
P/NAPS 2.45 2.66 2.41 2.55 3.38 3.44 3.07 -13.92%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 22/11/10 17/08/10 18/05/10 22/02/10 12/11/09 06/08/09 -
Price 4.00 4.21 4.60 3.96 4.61 4.75 4.86 -
P/RPS 1.53 1.79 2.28 1.90 2.11 2.15 2.32 -24.17%
P/EPS 14.24 13.59 15.28 12.83 15.01 16.25 14.64 -1.82%
EY 7.02 7.36 6.55 7.79 6.66 6.16 6.83 1.84%
DY 1.50 0.00 0.00 0.00 0.00 1.16 1.13 20.72%
P/NAPS 2.31 2.49 2.91 2.52 3.05 3.23 3.55 -24.84%

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