[BHIC] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
15-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -192.31%
YoY- -118.38%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 646,518 589,075 553,696 483,917 544,133 616,671 694,365 -4.62%
PBT -107,162 -60,827 -48,174 -30,588 1,700 36,066 78,351 -
Tax -5,112 5,484 16,287 21,338 16,758 2,561 -10,593 -38.33%
NP -112,274 -55,343 -31,887 -9,250 18,458 38,627 67,758 -
-
NP to SH -131,612 -55,029 -30,353 -11,799 12,782 20,469 49,803 -
-
Tax Rate - - - - -985.76% -7.10% 13.52% -
Total Cost 758,792 644,418 585,583 493,167 525,675 578,044 626,607 13.54%
-
Net Worth 280,757 352,810 380,140 397,506 427,347 422,224 426,583 -24.24%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 14,905 16,149 16,149 16,129 16,149 14,913 14,913 -0.03%
Div Payout % 0.00% 0.00% 0.00% 0.00% 126.35% 72.86% 29.95% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 280,757 352,810 380,140 397,506 427,347 422,224 426,583 -24.24%
NOSH 248,458 248,458 248,458 248,458 248,458 248,367 249,464 -0.26%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -17.37% -9.39% -5.76% -1.91% 3.39% 6.26% 9.76% -
ROE -46.88% -15.60% -7.98% -2.97% 2.99% 4.85% 11.67% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 260.21 237.09 222.85 194.78 219.00 248.29 278.34 -4.37%
EPS -52.97 -22.15 -12.22 -4.75 5.14 8.24 19.96 -
DPS 6.00 6.50 6.50 6.50 6.50 6.00 6.00 0.00%
NAPS 1.13 1.42 1.53 1.60 1.72 1.70 1.71 -24.03%
Adjusted Per Share Value based on latest NOSH - 248,441
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 114.57 104.39 98.12 85.76 96.43 109.28 123.05 -4.62%
EPS -23.32 -9.75 -5.38 -2.09 2.27 3.63 8.83 -
DPS 2.64 2.86 2.86 2.86 2.86 2.64 2.64 0.00%
NAPS 0.4976 0.6252 0.6737 0.7045 0.7573 0.7483 0.756 -24.23%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.43 2.00 2.93 3.48 3.43 2.45 3.96 -
P/RPS 0.93 0.84 1.31 1.79 1.57 0.99 1.42 -24.48%
P/EPS -4.59 -9.03 -23.98 -73.28 66.67 29.73 19.84 -
EY -21.80 -11.07 -4.17 -1.36 1.50 3.36 5.04 -
DY 2.47 3.25 2.22 1.87 1.90 2.45 1.52 38.01%
P/NAPS 2.15 1.41 1.92 2.18 1.99 1.44 2.32 -4.92%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 20/11/12 07/08/12 15/05/12 23/02/12 15/11/11 12/08/11 -
Price 1.96 2.52 2.67 2.84 3.68 2.84 3.26 -
P/RPS 0.75 1.06 1.20 1.46 1.68 1.14 1.17 -25.55%
P/EPS -3.70 -11.38 -21.86 -59.80 71.53 34.46 16.33 -
EY -27.03 -8.79 -4.58 -1.67 1.40 2.90 6.12 -
DY 3.06 2.58 2.43 2.29 1.77 2.11 1.84 40.15%
P/NAPS 1.73 1.77 1.75 1.78 2.14 1.67 1.91 -6.35%

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