[BHIC] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
06-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 49.62%
YoY- 148.27%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 265,474 277,100 261,350 252,480 494,028 474,902 385,766 -6.03%
PBT 26,976 36,944 24,958 32,740 -57,042 42,706 76,112 -15.86%
Tax -14,532 -1,784 -1,062 -2,170 -4,100 -3,158 -12,770 2.17%
NP 12,444 35,160 23,896 30,570 -61,142 39,548 63,342 -23.73%
-
NP to SH 12,444 35,162 23,896 30,570 -63,332 22,938 62,944 -23.65%
-
Tax Rate 53.87% 4.83% 4.26% 6.63% - 7.39% 16.78% -
Total Cost 253,030 241,940 237,454 221,910 555,170 435,354 322,424 -3.95%
-
Net Worth 275,788 317,848 295,665 293,180 379,991 424,501 392,468 -5.70%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 275,788 317,848 295,665 293,180 379,991 424,501 392,468 -5.70%
NOSH 248,458 248,458 248,458 248,458 248,458 248,246 248,397 0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.69% 12.69% 9.14% 12.11% -12.38% 8.33% 16.42% -
ROE 4.51% 11.06% 8.08% 10.43% -16.67% 5.40% 16.04% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 106.85 111.59 105.19 101.62 198.92 191.30 155.30 -6.03%
EPS 5.00 14.16 9.62 12.30 -25.50 9.24 25.34 -23.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.28 1.19 1.18 1.53 1.71 1.58 -5.70%
Adjusted Per Share Value based on latest NOSH - 248,458
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 47.10 49.16 46.37 44.80 87.65 84.26 68.44 -6.03%
EPS 2.21 6.24 4.24 5.42 -11.24 4.07 11.17 -23.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4893 0.5639 0.5246 0.5202 0.6742 0.7532 0.6963 -5.70%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.56 1.85 2.50 2.50 2.93 3.96 3.81 -
P/RPS 1.46 1.71 2.38 2.46 3.19 2.07 2.45 -8.25%
P/EPS 31.15 13.06 25.99 20.32 -11.49 42.86 15.04 12.88%
EY 3.21 7.65 3.85 4.92 -8.70 2.33 6.65 -11.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.45 2.10 2.12 1.92 2.32 2.41 -8.53%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 09/08/16 06/08/15 13/08/14 06/08/13 07/08/12 12/08/11 17/08/10 -
Price 1.50 1.84 2.51 2.47 2.67 3.26 4.60 -
P/RPS 1.40 1.70 2.39 2.43 2.91 1.70 2.96 -11.72%
P/EPS 29.95 12.99 26.10 20.07 -10.47 35.28 18.15 8.69%
EY 3.34 7.70 3.83 4.98 -9.55 2.83 5.51 -7.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.44 2.11 2.09 1.75 1.91 2.91 -12.00%

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