[BHIC] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
14-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 14.91%
YoY- -849.19%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 319,051 421,511 525,744 606,126 646,518 589,075 553,696 -30.68%
PBT 7,395 -27,417 -62,271 -89,847 -107,162 -60,827 -48,174 -
Tax -4,234 -814 -4,147 -4,210 -5,112 5,484 16,287 -
NP 3,161 -28,231 -66,418 -94,057 -112,274 -55,343 -31,887 -
-
NP to SH 3,161 -41,620 -84,661 -111,995 -131,612 -55,029 -30,353 -
-
Tax Rate 57.25% - - - - - - -
Total Cost 315,890 449,742 592,162 700,183 758,792 644,418 585,583 -33.65%
-
Net Worth 283,242 310,572 293,180 285,726 280,757 352,810 380,140 -17.76%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 14,905 14,905 14,905 14,905 16,149 16,149 -
Div Payout % - 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 283,242 310,572 293,180 285,726 280,757 352,810 380,140 -17.76%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.99% -6.70% -12.63% -15.52% -17.37% -9.39% -5.76% -
ROE 1.12% -13.40% -28.88% -39.20% -46.88% -15.60% -7.98% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 128.41 169.65 211.60 243.96 260.21 237.09 222.85 -30.68%
EPS 1.27 -16.75 -34.07 -45.08 -52.97 -22.15 -12.22 -
DPS 0.00 6.00 6.00 6.00 6.00 6.50 6.50 -
NAPS 1.14 1.25 1.18 1.15 1.13 1.42 1.53 -17.76%
Adjusted Per Share Value based on latest NOSH - 248,458
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 56.54 74.70 93.17 107.42 114.57 104.39 98.12 -30.68%
EPS 0.56 -7.38 -15.00 -19.85 -23.32 -9.75 -5.38 -
DPS 0.00 2.64 2.64 2.64 2.64 2.86 2.86 -
NAPS 0.502 0.5504 0.5196 0.5064 0.4976 0.6252 0.6737 -17.76%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.74 2.42 2.50 2.05 2.43 2.00 2.93 -
P/RPS 2.13 1.43 1.18 0.84 0.93 0.84 1.31 38.15%
P/EPS 215.37 -14.45 -7.34 -4.55 -4.59 -9.03 -23.98 -
EY 0.46 -6.92 -13.63 -21.99 -21.80 -11.07 -4.17 -
DY 0.00 2.48 2.40 2.93 2.47 3.25 2.22 -
P/NAPS 2.40 1.94 2.12 1.78 2.15 1.41 1.92 15.99%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 14/11/13 06/08/13 14/05/13 21/02/13 20/11/12 07/08/12 -
Price 2.56 2.77 2.47 2.62 1.96 2.52 2.67 -
P/RPS 1.99 1.63 1.17 1.07 0.75 1.06 1.20 39.97%
P/EPS 201.22 -16.54 -7.25 -5.81 -3.70 -11.38 -21.86 -
EY 0.50 -6.05 -13.80 -17.20 -27.03 -8.79 -4.58 -
DY 0.00 2.17 2.43 2.29 3.06 2.58 2.43 -
P/NAPS 2.25 2.22 2.09 2.28 1.73 1.77 1.75 18.18%

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