[BHIC] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
05-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 24.62%
YoY- -28.45%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 246,497 262,726 271,294 283,748 276,534 576,544 516,621 -11.59%
PBT 46,142 36,205 31,874 31,917 44,409 -61,917 21,452 13.60%
Tax -273 -8,070 -3,180 -2,138 -2,788 -8,518 6,513 -
NP 45,869 28,134 28,694 29,778 41,621 -70,436 27,965 8.58%
-
NP to SH 45,869 28,134 28,696 29,778 41,621 -78,368 12,046 24.93%
-
Tax Rate 0.59% 22.29% 9.98% 6.70% 6.28% - -30.36% -
Total Cost 200,628 234,592 242,600 253,969 234,913 646,980 488,656 -13.77%
-
Net Worth 372,687 290,695 323,078 305,603 310,572 352,755 421,964 -2.04%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 16,563 - - - - - - -
Div Payout % 36.11% - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 372,687 290,695 323,078 305,603 310,572 352,755 421,964 -2.04%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,214 0.01%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 18.61% 10.71% 10.58% 10.49% 15.05% -12.22% 5.41% -
ROE 12.31% 9.68% 8.88% 9.74% 13.40% -22.22% 2.85% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 99.21 105.74 109.16 114.20 111.30 232.09 208.14 -11.60%
EPS 18.47 11.31 11.55 11.99 16.75 -31.55 4.85 24.93%
DPS 6.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.17 1.30 1.23 1.25 1.42 1.70 -2.06%
Adjusted Per Share Value based on latest NOSH - 248,458
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 43.73 46.61 48.13 50.34 49.06 102.29 91.66 -11.59%
EPS 8.14 4.99 5.09 5.28 7.38 -13.90 2.14 24.91%
DPS 2.94 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6612 0.5158 0.5732 0.5422 0.551 0.6259 0.7487 -2.04%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.15 1.60 2.17 2.38 2.42 2.00 2.45 -
P/RPS 2.17 1.51 2.06 2.08 2.17 2.44 1.18 10.67%
P/EPS 11.65 14.13 18.79 19.86 14.45 -6.34 50.48 -21.66%
EY 8.59 7.08 5.32 5.04 6.92 -15.77 1.98 27.68%
DY 3.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.37 1.67 1.93 1.94 1.41 1.44 -0.11%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 15/11/17 09/11/16 09/11/15 05/11/14 14/11/13 20/11/12 15/11/11 -
Price 2.01 2.00 2.29 2.34 2.77 2.52 2.84 -
P/RPS 2.03 1.89 2.17 2.05 2.49 3.08 1.36 6.89%
P/EPS 10.89 17.66 19.83 19.52 16.54 -7.99 58.52 -24.42%
EY 9.18 5.66 5.04 5.12 6.05 -12.52 1.71 32.29%
DY 3.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.71 1.76 1.90 2.22 1.77 1.67 -3.59%

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