[BHIC] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
13-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 666.88%
YoY- -21.83%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 241,222 265,474 277,100 261,350 252,480 494,028 474,902 -10.66%
PBT 53,414 26,976 36,944 24,958 32,740 -57,042 42,706 3.79%
Tax -108 -14,532 -1,784 -1,062 -2,170 -4,100 -3,158 -42.99%
NP 53,306 12,444 35,160 23,896 30,570 -61,142 39,548 5.09%
-
NP to SH 53,306 12,444 35,162 23,896 30,570 -63,332 22,938 15.07%
-
Tax Rate 0.20% 53.87% 4.83% 4.26% 6.63% - 7.39% -
Total Cost 187,916 253,030 241,940 237,454 221,910 555,170 435,354 -13.05%
-
Net Worth 365,233 275,788 317,848 295,665 293,180 379,991 424,501 -2.47%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 14,907 - - - - - - -
Div Payout % 27.97% - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 365,233 275,788 317,848 295,665 293,180 379,991 424,501 -2.47%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,246 0.01%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 22.10% 4.69% 12.69% 9.14% 12.11% -12.38% 8.33% -
ROE 14.60% 4.51% 11.06% 8.08% 10.43% -16.67% 5.40% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 97.09 106.85 111.59 105.19 101.62 198.92 191.30 -10.67%
EPS 21.46 5.00 14.16 9.62 12.30 -25.50 9.24 15.06%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.11 1.28 1.19 1.18 1.53 1.71 -2.48%
Adjusted Per Share Value based on latest NOSH - 248,458
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 42.80 47.10 49.16 46.37 44.80 87.65 84.26 -10.66%
EPS 9.46 2.21 6.24 4.24 5.42 -11.24 4.07 15.07%
DPS 2.64 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.648 0.4893 0.5639 0.5246 0.5202 0.6742 0.7532 -2.47%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.22 1.56 1.85 2.50 2.50 2.93 3.96 -
P/RPS 2.29 1.46 1.71 2.38 2.46 3.19 2.07 1.69%
P/EPS 10.35 31.15 13.06 25.99 20.32 -11.49 42.86 -21.07%
EY 9.66 3.21 7.65 3.85 4.92 -8.70 2.33 26.71%
DY 2.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.41 1.45 2.10 2.12 1.92 2.32 -6.90%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 10/08/17 09/08/16 06/08/15 13/08/14 06/08/13 07/08/12 12/08/11 -
Price 2.15 1.50 1.84 2.51 2.47 2.67 3.26 -
P/RPS 2.21 1.40 1.70 2.39 2.43 2.91 1.70 4.46%
P/EPS 10.02 29.95 12.99 26.10 20.07 -10.47 35.28 -18.90%
EY 9.98 3.34 7.70 3.83 4.98 -9.55 2.83 23.35%
DY 2.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.35 1.44 2.11 2.09 1.75 1.91 -4.37%

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