[BHIC] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
15-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -13.95%
YoY- 63.03%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 156,892 168,849 200,393 246,497 262,726 271,294 283,748 -9.39%
PBT 36,269 458 39,158 46,142 36,205 31,874 31,917 2.15%
Tax -4,368 2,096 -7,710 -273 -8,070 -3,180 -2,138 12.63%
NP 31,901 2,554 31,448 45,869 28,134 28,694 29,778 1.15%
-
NP to SH 31,901 2,554 31,448 45,869 28,134 28,696 29,778 1.15%
-
Tax Rate 12.04% -457.64% 19.69% 0.59% 22.29% 9.98% 6.70% -
Total Cost 124,990 166,294 168,945 200,628 234,592 242,600 253,969 -11.13%
-
Net Worth 139,136 233,550 365,233 372,687 290,695 323,078 305,603 -12.27%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - 4,969 16,563 - - - -
Div Payout % - - 15.80% 36.11% - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 139,136 233,550 365,233 372,687 290,695 323,078 305,603 -12.27%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 20.33% 1.51% 15.69% 18.61% 10.71% 10.58% 10.49% -
ROE 22.93% 1.09% 8.61% 12.31% 9.68% 8.88% 9.74% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 63.15 67.96 80.65 99.21 105.74 109.16 114.20 -9.39%
EPS 12.84 1.03 12.65 18.47 11.31 11.55 11.99 1.14%
DPS 0.00 0.00 2.00 6.67 0.00 0.00 0.00 -
NAPS 0.56 0.94 1.47 1.50 1.17 1.30 1.23 -12.27%
Adjusted Per Share Value based on latest NOSH - 248,458
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 27.84 29.96 35.55 43.73 46.61 48.13 50.34 -9.39%
EPS 5.66 0.45 5.58 8.14 4.99 5.09 5.28 1.16%
DPS 0.00 0.00 0.88 2.94 0.00 0.00 0.00 -
NAPS 0.2469 0.4144 0.648 0.6612 0.5158 0.5732 0.5422 -12.27%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.65 1.30 1.32 2.15 1.60 2.17 2.38 -
P/RPS 1.03 1.91 1.64 2.17 1.51 2.06 2.08 -11.04%
P/EPS 5.06 126.43 10.43 11.65 14.13 18.79 19.86 -20.36%
EY 19.75 0.79 9.59 8.59 7.08 5.32 5.04 25.53%
DY 0.00 0.00 1.52 3.10 0.00 0.00 0.00 -
P/NAPS 1.16 1.38 0.90 1.43 1.37 1.67 1.93 -8.12%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 19/11/20 20/11/19 23/11/18 15/11/17 09/11/16 09/11/15 05/11/14 -
Price 0.615 1.28 1.35 2.01 2.00 2.29 2.34 -
P/RPS 0.97 1.88 1.67 2.03 1.89 2.17 2.05 -11.71%
P/EPS 4.79 124.49 10.67 10.89 17.66 19.83 19.52 -20.85%
EY 20.88 0.80 9.38 9.18 5.66 5.04 5.12 26.37%
DY 0.00 0.00 1.48 3.32 0.00 0.00 0.00 -
P/NAPS 1.10 1.36 0.92 1.34 1.71 1.76 1.90 -8.69%

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