[BHIC] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 23.65%
YoY- 1.2%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 276,534 576,544 516,621 560,789 507,025 435,888 95,270 19.41%
PBT 44,409 -61,917 21,452 100,102 97,170 144,800 584,270 -34.89%
Tax -2,788 -8,518 6,513 -17,433 -19,137 -8,334 -600 29.14%
NP 41,621 -70,436 27,965 82,669 78,033 136,465 583,670 -35.57%
-
NP to SH 41,621 -78,368 12,046 77,829 76,905 133,530 582,954 -35.56%
-
Tax Rate 6.28% - -30.36% 17.42% 19.69% 5.76% 0.10% -
Total Cost 234,913 646,980 488,656 478,120 428,992 299,422 -488,400 -
-
Net Worth 310,572 352,755 421,964 419,960 365,308 305,586 121,210 16.96%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 310,572 352,755 421,964 419,960 365,308 305,586 121,210 16.96%
NOSH 248,458 248,458 248,214 248,497 248,509 248,444 186,477 4.89%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 15.05% -12.22% 5.41% 14.74% 15.39% 31.31% 612.64% -
ROE 13.40% -22.22% 2.85% 18.53% 21.05% 43.70% 480.94% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 111.30 232.09 208.14 225.67 204.03 175.45 51.09 13.84%
EPS 16.75 -31.55 4.85 31.32 30.95 53.75 312.61 -38.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.42 1.70 1.69 1.47 1.23 0.65 11.50%
Adjusted Per Share Value based on latest NOSH - 248,384
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 49.01 102.17 91.55 99.38 89.85 77.25 16.88 19.42%
EPS 7.38 -13.89 2.13 13.79 13.63 23.66 103.31 -35.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5504 0.6251 0.7478 0.7442 0.6474 0.5416 0.2148 16.96%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.42 2.00 2.45 4.49 5.05 3.78 3.66 -
P/RPS 2.17 2.44 1.18 1.99 2.48 2.15 7.16 -18.02%
P/EPS 14.45 -6.34 50.48 14.34 16.32 7.03 1.17 51.97%
EY 6.92 -15.77 1.98 6.98 6.13 14.22 85.41 -34.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.41 1.44 2.66 3.44 3.07 5.63 -16.25%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 14/11/13 20/11/12 15/11/11 22/11/10 12/11/09 11/11/08 30/10/07 -
Price 2.77 2.52 2.84 4.21 4.75 2.97 6.20 -
P/RPS 2.49 3.08 1.36 1.87 2.33 1.69 12.14 -23.18%
P/EPS 16.54 -7.99 58.52 13.44 15.35 5.53 1.98 42.39%
EY 6.05 -12.52 1.71 7.44 6.52 18.10 50.42 -29.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 1.77 1.67 2.49 3.23 2.41 9.54 -21.55%

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