[BHIC] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
10-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 391.21%
YoY- 328.37%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 159,906 180,450 177,754 241,222 265,474 277,100 261,350 -7.85%
PBT 44,466 1,668 25,996 53,414 26,976 36,944 24,958 10.09%
Tax -4,832 -4,386 -2,560 -108 -14,532 -1,784 -1,062 28.69%
NP 39,634 -2,718 23,436 53,306 12,444 35,160 23,896 8.79%
-
NP to SH 39,634 -2,718 23,436 53,306 12,444 35,162 23,896 8.79%
-
Tax Rate 10.87% 262.95% 9.85% 0.20% 53.87% 4.83% 4.26% -
Total Cost 120,272 183,168 154,318 187,916 253,030 241,940 237,454 -10.70%
-
Net Worth 136,651 231,065 355,294 365,233 275,788 317,848 295,665 -12.06%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - 7,453 14,907 - - - -
Div Payout % - - 31.80% 27.97% - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 136,651 231,065 355,294 365,233 275,788 317,848 295,665 -12.06%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 24.79% -1.51% 13.18% 22.10% 4.69% 12.69% 9.14% -
ROE 29.00% -1.18% 6.60% 14.60% 4.51% 11.06% 8.08% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 64.36 72.63 71.54 97.09 106.85 111.59 105.19 -7.85%
EPS 15.96 -1.10 9.44 21.46 5.00 14.16 9.62 8.79%
DPS 0.00 0.00 3.00 6.00 0.00 0.00 0.00 -
NAPS 0.55 0.93 1.43 1.47 1.11 1.28 1.19 -12.05%
Adjusted Per Share Value based on latest NOSH - 248,458
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 28.34 31.98 31.50 42.75 47.05 49.11 46.32 -7.85%
EPS 7.02 -0.48 4.15 9.45 2.21 6.23 4.23 8.80%
DPS 0.00 0.00 1.32 2.64 0.00 0.00 0.00 -
NAPS 0.2422 0.4095 0.6296 0.6473 0.4887 0.5633 0.524 -12.05%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.705 1.26 1.44 2.22 1.56 1.85 2.50 -
P/RPS 1.10 1.73 2.01 2.29 1.46 1.71 2.38 -12.05%
P/EPS 4.42 -115.18 15.27 10.35 31.15 13.06 25.99 -25.54%
EY 22.63 -0.87 6.55 9.66 3.21 7.65 3.85 34.30%
DY 0.00 0.00 2.08 2.70 0.00 0.00 0.00 -
P/NAPS 1.28 1.35 1.01 1.51 1.41 1.45 2.10 -7.91%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 19/08/20 23/08/19 21/08/18 10/08/17 09/08/16 06/08/15 13/08/14 -
Price 0.63 1.29 1.37 2.15 1.50 1.84 2.51 -
P/RPS 0.98 1.78 1.91 2.21 1.40 1.70 2.39 -13.79%
P/EPS 3.95 -117.92 14.52 10.02 29.95 12.99 26.10 -26.97%
EY 25.32 -0.85 6.89 9.98 3.34 7.70 3.83 36.95%
DY 0.00 0.00 2.19 2.79 0.00 0.00 0.00 -
P/NAPS 1.15 1.39 0.96 1.46 1.35 1.44 2.11 -9.61%

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