[BHIC] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 35.65%
YoY- -3.18%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 255,752 103,560 137,605 145,897 156,892 168,849 200,393 4.14%
PBT 23,250 -1,061 14,380 39,518 36,269 458 39,158 -8.31%
Tax -14,522 -8,489 -5,638 -8,630 -4,368 2,096 -7,710 11.11%
NP 8,728 -9,550 8,741 30,888 31,901 2,554 31,448 -19.21%
-
NP to SH 8,728 -9,550 8,741 30,888 31,901 2,554 31,448 -19.21%
-
Tax Rate 62.46% - 39.21% 21.84% 12.04% -457.64% 19.69% -
Total Cost 247,024 113,110 128,864 115,009 124,990 166,294 168,945 6.53%
-
Net Worth 118,505 54,660 86,960 89,444 139,136 233,550 365,233 -17.09%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - 4,969 -
Div Payout % - - - - - - 15.80% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 118,505 54,660 86,960 89,444 139,136 233,550 365,233 -17.09%
NOSH 564,310 248,458 248,458 248,458 248,458 248,458 248,458 14.63%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 3.41% -9.22% 6.35% 21.17% 20.33% 1.51% 15.69% -
ROE 7.37% -17.47% 10.05% 34.53% 22.93% 1.09% 8.61% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 45.32 41.68 55.38 58.72 63.15 67.96 80.65 -9.15%
EPS 1.55 -3.84 3.52 12.43 12.84 1.03 12.65 -29.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.21 0.22 0.35 0.36 0.56 0.94 1.47 -27.67%
Adjusted Per Share Value based on latest NOSH - 248,458
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 45.38 18.37 24.41 25.89 27.84 29.96 35.55 4.14%
EPS 1.55 -1.69 1.55 5.48 5.66 0.45 5.58 -19.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.88 -
NAPS 0.2103 0.097 0.1543 0.1587 0.2469 0.4144 0.648 -17.08%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.46 0.54 0.375 0.49 0.65 1.30 1.32 -
P/RPS 1.01 1.30 0.68 0.83 1.03 1.91 1.64 -7.75%
P/EPS 29.74 -14.05 10.66 3.94 5.06 126.43 10.43 19.06%
EY 3.36 -7.12 9.38 25.37 19.75 0.79 9.59 -16.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.52 -
P/NAPS 2.19 2.45 1.07 1.36 1.16 1.38 0.90 15.95%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 27/11/24 29/11/23 25/11/22 24/11/21 19/11/20 20/11/19 23/11/18 -
Price 0.44 0.55 0.40 0.48 0.615 1.28 1.35 -
P/RPS 0.97 1.32 0.72 0.82 0.97 1.88 1.67 -8.64%
P/EPS 28.45 -14.31 11.37 3.86 4.79 124.49 10.67 17.73%
EY 3.52 -6.99 8.80 25.90 20.88 0.80 9.38 -15.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.48 -
P/NAPS 2.10 2.50 1.14 1.33 1.10 1.36 0.92 14.73%

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