[BHIC] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
13-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -89.34%
YoY- -328.33%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 307,518 266,255 266,868 272,277 272,681 323,483 340,698 -6.57%
PBT 82,208 -16,649 -24,881 -44,514 -19,897 20,186 26,211 113.52%
Tax -5,512 -14,510 -17,216 -13,685 -10,842 -3,149 -2,729 59.44%
NP 76,696 -31,159 -42,097 -58,199 -30,739 17,037 23,482 119.34%
-
NP to SH 76,696 -31,159 -42,097 -58,198 -30,738 17,038 23,483 119.34%
-
Tax Rate 6.70% - - - - 15.60% 10.41% -
Total Cost 230,822 297,414 308,965 330,476 303,420 306,446 317,216 -19.02%
-
Net Worth 345,356 290,695 275,788 250,942 270,819 322,995 318,026 5.62%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 345,356 290,695 275,788 250,942 270,819 322,995 318,026 5.62%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 24.94% -11.70% -15.77% -21.37% -11.27% 5.27% 6.89% -
ROE 22.21% -10.72% -15.26% -23.19% -11.35% 5.27% 7.38% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 123.77 107.16 107.41 109.59 109.75 130.20 137.12 -6.57%
EPS 30.87 -12.54 -16.94 -23.42 -12.37 6.86 9.45 119.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.17 1.11 1.01 1.09 1.30 1.28 5.62%
Adjusted Per Share Value based on latest NOSH - 248,458
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 54.50 47.18 47.29 48.25 48.32 57.33 60.38 -6.57%
EPS 13.59 -5.52 -7.46 -10.31 -5.45 3.02 4.16 119.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.612 0.5152 0.4887 0.4447 0.4799 0.5724 0.5636 5.61%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.85 1.60 1.56 1.69 2.00 2.17 1.85 -
P/RPS 1.49 1.49 1.45 1.54 1.82 1.67 1.35 6.76%
P/EPS 5.99 -12.76 -9.21 -7.21 -16.17 31.64 19.57 -54.41%
EY 16.69 -7.84 -10.86 -13.86 -6.19 3.16 5.11 119.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.37 1.41 1.67 1.83 1.67 1.45 -5.57%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 09/11/16 09/08/16 13/05/16 29/02/16 09/11/15 06/08/15 -
Price 2.25 2.00 1.50 1.56 1.70 2.29 1.84 -
P/RPS 1.82 1.87 1.40 1.42 1.55 1.76 1.34 22.52%
P/EPS 7.29 -15.95 -8.85 -6.66 -13.74 33.39 19.47 -47.89%
EY 13.72 -6.27 -11.30 -15.02 -7.28 2.99 5.14 91.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.71 1.35 1.54 1.56 1.76 1.44 8.13%

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