[BHIC] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
06-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 7.53%
YoY- -49.79%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 494,028 474,902 385,766 472,126 424,760 84,476 81,206 35.07%
PBT -57,042 42,706 76,112 89,694 140,146 4,354 50,600 -
Tax -4,100 -3,158 -12,770 -22,452 -6,456 -1,316 -102,548 -41.49%
NP -61,142 39,548 63,342 67,242 133,690 3,038 -51,948 2.75%
-
NP to SH -63,332 22,938 62,944 65,858 131,176 2,370 -52,334 3.22%
-
Tax Rate - 7.39% 16.78% 25.03% 4.61% 30.23% 202.66% -
Total Cost 555,170 435,354 322,424 404,884 291,070 81,438 133,154 26.83%
-
Net Worth 379,991 424,501 392,468 340,473 270,798 -543,705 -482,252 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 379,991 424,501 392,468 340,473 270,798 -543,705 -482,252 -
NOSH 248,458 248,246 248,397 248,520 248,439 174,264 174,098 6.10%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -12.38% 8.33% 16.42% 14.24% 31.47% 3.60% -63.97% -
ROE -16.67% 5.40% 16.04% 19.34% 48.44% 0.00% 0.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 198.92 191.30 155.30 189.97 170.97 48.48 46.64 27.31%
EPS -25.50 9.24 25.34 26.50 52.80 1.36 -30.06 -2.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.71 1.58 1.37 1.09 -3.12 -2.77 -
Adjusted Per Share Value based on latest NOSH - 248,476
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 87.65 84.26 68.44 83.76 75.36 14.99 14.41 35.07%
EPS -11.24 4.07 11.17 11.68 23.27 0.42 -9.29 3.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6742 0.7532 0.6963 0.6041 0.4805 -0.9646 -0.8556 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.93 3.96 3.81 4.20 4.30 3.35 1.98 -
P/RPS 3.19 2.07 2.45 2.21 2.52 6.91 4.24 -4.62%
P/EPS -11.49 42.86 15.04 15.85 8.14 246.32 -6.59 9.69%
EY -8.70 2.33 6.65 6.31 12.28 0.41 -15.18 -8.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.32 2.41 3.07 3.94 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 07/08/12 12/08/11 17/08/10 06/08/09 12/08/08 20/08/07 14/08/06 -
Price 2.67 3.26 4.60 4.86 4.30 2.57 2.00 -
P/RPS 2.91 1.70 2.96 2.56 2.52 5.30 4.29 -6.25%
P/EPS -10.47 35.28 18.15 18.34 8.14 188.97 -6.65 7.85%
EY -9.55 2.83 5.51 5.45 12.28 0.53 -15.03 -7.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.91 2.91 3.55 3.94 0.00 0.00 -

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