[BHIC] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock

[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP

Announcement Date

09-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- 116.34%

YoY- -64.61%

Quarter Report

BHIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Annualized Quarter Result
Revenue	180,450	177,754	241,222	265,474	277,100	261,350	252,480	-5.44%
YoY %	1.52%	-26.31%	-9.14%	-4.20%	6.03%	3.51%	-	-
Horiz. %	71.47%	70.40%	95.54%	105.15%	109.75%	103.51%	100.00%	-
PBT	1,668	25,996	53,414	26,976	36,944	24,958	32,740	-39.09%
YoY %	-93.58%	-51.33%	98.01%	-26.98%	48.02%	-23.77%	-	-
Horiz. %	5.09%	79.40%	163.15%	82.39%	112.84%	76.23%	100.00%	-
Tax	-4,386	-2,560	-108	-14,532	-1,784	-1,062	-2,170	12.43%
YoY %	-71.33%	-2,270.37%	99.26%	-714.57%	-67.98%	51.06%	-	-
Horiz. %	202.12%	117.97%	4.98%	669.68%	82.21%	48.94%	100.00%	-
NP	-2,718	23,436	53,306	12,444	35,160	23,896	30,570	-
YoY %	-111.60%	-56.03%	328.37%	-64.61%	47.14%	-21.83%	-	-
Horiz. %	-8.89%	76.66%	174.37%	40.71%	115.01%	78.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-2,718	23,436	53,306	12,444	35,162	23,896	30,570	-
YoY %	-111.60%	-56.03%	328.37%	-64.61%	47.15%	-21.83%	-	-
Horiz. %	-8.89%	76.66%	174.37%	40.71%	115.02%	78.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	262.95%	9.85%	0.20%	53.87%	4.83%	4.26%	6.63%	-
YoY %	2,569.54%	4,825.00%	-99.63%	1,015.32%	13.38%	-35.75%	-	-
Horiz. %	3,966.06%	148.57%	3.02%	812.52%	72.85%	64.25%	100.00%	-
Total Cost	183,168	154,318	187,916	253,030	241,940	237,454	221,910	-3.14%
YoY %	18.70%	-17.88%	-25.73%	4.58%	1.89%	7.00%	-	-
Horiz. %	82.54%	69.54%	84.68%	114.02%	109.03%	107.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	231,065	355,294	365,233	275,788	317,848	295,665	293,180	-3.88%
YoY %	-34.97%	-2.72%	32.43%	-13.23%	7.50%	0.85%	-	-
Horiz. %	78.81%	121.19%	124.58%	94.07%	108.41%	100.85%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	-	7,453	14,907	-	-	-	-	-
YoY %	-	-50.00%	0.00%	-	-	-	-	-
Horiz. %	-	50.00%	100.00%	-	-	-	-	-
Div Payout %	-	31.80%	27.97%	-	-	-	-	-
YoY %	-	13.69%	0.00%	-	-	-	-	-
Horiz. %	-	113.69%	100.00%	-	-	-	-	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	231,065	355,294	365,233	275,788	317,848	295,665	293,180	-3.88%
YoY %	-34.97%	-2.72%	32.43%	-13.23%	7.50%	0.85%	-	-
Horiz. %	78.81%	121.19%	124.58%	94.07%	108.41%	100.85%	100.00%	-
NOSH	248,458	248,458	248,458	248,458	248,458	248,458	248,458	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	-1.51%	13.18%	22.10%	4.69%	12.69%	9.14%	12.11%	-
YoY %	-111.46%	-40.36%	371.22%	-63.04%	38.84%	-24.53%	-	-
Horiz. %	-12.47%	108.84%	182.49%	38.73%	104.79%	75.47%	100.00%	-
ROE	-1.18%	6.60%	14.60%	4.51%	11.06%	8.08%	10.43%	-
YoY %	-117.88%	-54.79%	223.73%	-59.22%	36.88%	-22.53%	-	-
Horiz. %	-11.31%	63.28%	139.98%	43.24%	106.04%	77.47%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	72.63	71.54	97.09	106.85	111.59	105.19	101.62	-5.44%
YoY %	1.52%	-26.32%	-9.13%	-4.25%	6.08%	3.51%	-	-
Horiz. %	71.47%	70.40%	95.54%	105.15%	109.81%	103.51%	100.00%	-
EPS	-1.10	9.44	21.46	5.00	14.16	9.62	12.30	-
YoY %	-111.65%	-56.01%	329.20%	-64.69%	47.19%	-21.79%	-	-
Horiz. %	-8.94%	76.75%	174.47%	40.65%	115.12%	78.21%	100.00%	-
DPS	0.00	3.00	6.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	-50.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	50.00%	100.00%	-	-	-	-	-
NAPS	0.93	1.43	1.47	1.11	1.28	1.19	1.18	-3.88%
YoY %	-34.97%	-2.72%	32.43%	-13.28%	7.56%	0.85%	-	-
Horiz. %	78.81%	121.19%	124.58%	94.07%	108.47%	100.85%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 248,458
RPS	32.02	31.54	42.80	47.10	49.16	46.37	44.80	-5.44%
YoY %	1.52%	-26.31%	-9.13%	-4.19%	6.02%	3.50%	-	-
Horiz. %	71.47%	70.40%	95.54%	105.13%	109.73%	103.50%	100.00%	-
EPS	-0.48	4.16	9.46	2.21	6.24	4.24	5.42	-
YoY %	-111.54%	-56.03%	328.05%	-64.58%	47.17%	-21.77%	-	-
Horiz. %	-8.86%	76.75%	174.54%	40.77%	115.13%	78.23%	100.00%	-
DPS	0.00	1.32	2.64	0.00	0.00	0.00	0.00	-
YoY %	0.00%	-50.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	50.00%	100.00%	-	-	-	-	-
NAPS	0.41	0.6304	0.648	0.4893	0.5639	0.5246	0.5202	-3.88%
YoY %	-34.96%	-2.72%	32.43%	-13.23%	7.49%	0.85%	-	-
Horiz. %	78.82%	121.18%	124.57%	94.06%	108.40%	100.85%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	1.26	1.44	2.22	1.56	1.85	2.50	2.50	-
P/RPS	1.73	2.01	2.29	1.46	1.71	2.38	2.46	-5.69%
YoY %	-13.93%	-12.23%	56.85%	-14.62%	-28.15%	-3.25%	-	-
Horiz. %	70.33%	81.71%	93.09%	59.35%	69.51%	96.75%	100.00%	-
P/EPS	-115.18	15.27	10.35	31.15	13.06	25.99	20.32	-
YoY %	-854.29%	47.54%	-66.77%	138.51%	-49.75%	27.90%	-	-
Horiz. %	-566.83%	75.15%	50.94%	153.30%	64.27%	127.90%	100.00%	-
EY	-0.87	6.55	9.66	3.21	7.65	3.85	4.92	-
YoY %	-113.28%	-32.19%	200.93%	-58.04%	98.70%	-21.75%	-	-
Horiz. %	-17.68%	133.13%	196.34%	65.24%	155.49%	78.25%	100.00%	-
DY	0.00	2.08	2.70	0.00	0.00	0.00	0.00	-
YoY %	0.00%	-22.96%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	77.04%	100.00%	-	-	-	-	-
P/NAPS	1.35	1.01	1.51	1.41	1.45	2.10	2.12	-7.24%
YoY %	33.66%	-33.11%	7.09%	-2.76%	-30.95%	-0.94%	-	-
Horiz. %	63.68%	47.64%	71.23%	66.51%	68.40%	99.06%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	23/08/19	21/08/18	10/08/17	09/08/16	06/08/15	13/08/14	06/08/13	-
Price	1.29	1.37	2.15	1.50	1.84	2.51	2.47	-
P/RPS	1.78	1.91	2.21	1.40	1.70	2.39	2.43	-5.05%
YoY %	-6.81%	-13.57%	57.86%	-17.65%	-28.87%	-1.65%	-	-
Horiz. %	73.25%	78.60%	90.95%	57.61%	69.96%	98.35%	100.00%	-
P/EPS	-117.92	14.52	10.02	29.95	12.99	26.10	20.07	-
YoY %	-912.12%	44.91%	-66.54%	130.56%	-50.23%	30.04%	-	-
Horiz. %	-587.54%	72.35%	49.93%	149.23%	64.72%	130.04%	100.00%	-
EY	-0.85	6.89	9.98	3.34	7.70	3.83	4.98	-
YoY %	-112.34%	-30.96%	198.80%	-56.62%	101.04%	-23.09%	-	-
Horiz. %	-17.07%	138.35%	200.40%	67.07%	154.62%	76.91%	100.00%	-
DY	0.00	2.19	2.79	0.00	0.00	0.00	0.00	-
YoY %	0.00%	-21.51%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	78.49%	100.00%	-	-	-	-	-
P/NAPS	1.39	0.96	1.46	1.35	1.44	2.11	2.09	-6.56%
YoY %	44.79%	-34.25%	8.15%	-6.25%	-31.75%	0.96%	-	-
Horiz. %	66.51%	45.93%	69.86%	64.59%	68.90%	100.96%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos