[BHIC] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
30-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 24497.24%
YoY- 689.04%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 560,789 507,025 435,888 95,270 69,858 186,121 539,952 0.63%
PBT 100,102 97,170 144,800 584,270 -97,733 -719,021 -34,012 -
Tax -17,433 -19,137 -8,334 -600 -609 -2,121 13,649 -
NP 82,669 78,033 136,465 583,670 -98,342 -721,142 -20,362 -
-
NP to SH 77,829 76,905 133,530 582,954 -98,966 -641,297 -20,362 -
-
Tax Rate 17.42% 19.69% 5.76% 0.10% - - - -
Total Cost 478,120 428,992 299,422 -488,400 168,201 907,263 560,314 -2.60%
-
Net Worth 419,960 365,308 305,586 121,210 -534,406 -1,190,725 -175,755 -
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 419,960 365,308 305,586 121,210 -534,406 -1,190,725 -175,755 -
NOSH 248,497 248,509 248,444 186,477 174,073 174,082 170,636 6.46%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 14.74% 15.39% 31.31% 612.64% -140.77% -387.46% -3.77% -
ROE 18.53% 21.05% 43.70% 480.94% 0.00% 0.00% 0.00% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 225.67 204.03 175.45 51.09 40.13 106.92 316.43 -5.47%
EPS 31.32 30.95 53.75 312.61 -56.85 -368.39 -11.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.47 1.23 0.65 -3.07 -6.84 -1.03 -
Adjusted Per Share Value based on latest NOSH - 186,481
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 99.50 89.96 77.34 16.90 12.39 33.02 95.80 0.63%
EPS 13.81 13.64 23.69 103.43 -17.56 -113.78 -3.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7451 0.6481 0.5422 0.2151 -0.9481 -2.1126 -0.3118 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 4.49 5.05 3.78 3.66 1.38 4.88 8.00 -
P/RPS 1.99 2.48 2.15 7.16 3.44 4.56 2.53 -3.92%
P/EPS 14.34 16.32 7.03 1.17 -2.43 -1.32 -67.04 -
EY 6.98 6.13 14.22 85.41 -41.20 -75.49 -1.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 3.44 3.07 5.63 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 12/11/09 11/11/08 30/10/07 22/11/06 29/11/05 30/11/04 -
Price 4.21 4.75 2.97 6.20 1.50 3.35 5.50 -
P/RPS 1.87 2.33 1.69 12.14 3.74 3.13 1.74 1.20%
P/EPS 13.44 15.35 5.53 1.98 -2.64 -0.91 -46.09 -
EY 7.44 6.52 18.10 50.42 -37.90 -109.97 -2.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.49 3.23 2.41 9.54 0.00 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