[BHIC] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -23.74%
YoY- -750.54%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 271,294 283,748 276,534 576,544 516,621 560,789 507,025 -9.89%
PBT 31,874 31,917 44,409 -61,917 21,452 100,102 97,170 -16.94%
Tax -3,180 -2,138 -2,788 -8,518 6,513 -17,433 -19,137 -25.84%
NP 28,694 29,778 41,621 -70,436 27,965 82,669 78,033 -15.35%
-
NP to SH 28,696 29,778 41,621 -78,368 12,046 77,829 76,905 -15.14%
-
Tax Rate 9.98% 6.70% 6.28% - -30.36% 17.42% 19.69% -
Total Cost 242,600 253,969 234,913 646,980 488,656 478,120 428,992 -9.05%
-
Net Worth 323,078 305,603 310,572 352,755 421,964 419,960 365,308 -2.02%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 323,078 305,603 310,572 352,755 421,964 419,960 365,308 -2.02%
NOSH 248,458 248,458 248,458 248,458 248,214 248,497 248,509 -0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 10.58% 10.49% 15.05% -12.22% 5.41% 14.74% 15.39% -
ROE 8.88% 9.74% 13.40% -22.22% 2.85% 18.53% 21.05% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 109.16 114.20 111.30 232.09 208.14 225.67 204.03 -9.89%
EPS 11.55 11.99 16.75 -31.55 4.85 31.32 30.95 -15.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.23 1.25 1.42 1.70 1.69 1.47 -2.02%
Adjusted Per Share Value based on latest NOSH - 248,458
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 48.08 50.29 49.01 102.17 91.55 99.38 89.85 -9.89%
EPS 5.09 5.28 7.38 -13.89 2.13 13.79 13.63 -15.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5726 0.5416 0.5504 0.6251 0.7478 0.7442 0.6474 -2.02%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.17 2.38 2.42 2.00 2.45 4.49 5.05 -
P/RPS 2.06 2.08 2.17 2.44 1.18 1.99 2.48 -3.04%
P/EPS 18.79 19.86 14.45 -6.34 50.48 14.34 16.32 2.37%
EY 5.32 5.04 6.92 -15.77 1.98 6.98 6.13 -2.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.93 1.94 1.41 1.44 2.66 3.44 -11.34%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 09/11/15 05/11/14 14/11/13 20/11/12 15/11/11 22/11/10 12/11/09 -
Price 2.29 2.34 2.77 2.52 2.84 4.21 4.75 -
P/RPS 2.17 2.05 2.49 3.08 1.36 1.87 2.33 -1.17%
P/EPS 19.83 19.52 16.54 -7.99 58.52 13.44 15.35 4.35%
EY 5.04 5.12 6.05 -12.52 1.71 7.44 6.52 -4.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.90 2.22 1.77 1.67 2.49 3.23 -9.62%

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