[BHIC] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -92.41%
YoY- 102.4%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 307,518 265,641 332,823 319,051 646,518 544,133 649,797 -11.71%
PBT 82,208 -3,949 20,218 7,395 -107,162 1,700 95,054 -2.38%
Tax -5,512 -26,790 -2,368 -4,234 -5,112 16,758 -15,399 -15.72%
NP 76,696 -30,739 17,850 3,161 -112,274 18,458 79,655 -0.62%
-
NP to SH 76,696 -30,739 17,850 3,161 -131,612 12,782 69,806 1.57%
-
Tax Rate 6.70% - 11.71% 57.25% - -985.76% 16.20% -
Total Cost 230,822 296,380 314,973 315,890 758,792 525,675 570,142 -13.97%
-
Net Worth 345,356 270,819 300,814 283,242 280,765 427,347 429,766 -3.57%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - 14,907 16,149 14,905 -
Div Payout % - - - - 0.00% 126.35% 21.35% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 345,356 270,819 300,814 283,242 280,765 427,347 429,766 -3.57%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,419 0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 24.94% -11.57% 5.36% 0.99% -17.37% 3.39% 12.26% -
ROE 22.21% -11.35% 5.93% 1.12% -46.88% 2.99% 16.24% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 123.77 106.92 133.88 128.41 260.20 219.00 261.57 -11.71%
EPS 30.87 -12.37 7.18 1.27 -52.97 5.14 28.10 1.57%
DPS 0.00 0.00 0.00 0.00 6.00 6.50 6.00 -
NAPS 1.39 1.09 1.21 1.14 1.13 1.72 1.73 -3.57%
Adjusted Per Share Value based on latest NOSH - 248,458
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 54.56 47.13 59.05 56.61 114.71 96.54 115.29 -11.71%
EPS 13.61 -5.45 3.17 0.56 -23.35 2.27 12.39 1.57%
DPS 0.00 0.00 0.00 0.00 2.64 2.87 2.64 -
NAPS 0.6127 0.4805 0.5337 0.5025 0.4981 0.7582 0.7625 -3.57%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.85 2.00 2.29 2.74 2.43 3.43 4.24 -
P/RPS 1.49 1.87 1.90 2.13 2.34 1.57 1.62 -1.38%
P/EPS 5.99 -16.17 31.89 215.37 -4.34 66.67 15.09 -14.25%
EY 16.69 -6.19 3.14 0.46 -23.04 1.50 6.63 16.61%
DY 0.00 0.00 0.00 0.00 0.00 1.90 1.42 -
P/NAPS 1.33 1.83 1.89 2.40 2.15 1.99 2.45 -9.67%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 29/02/16 26/02/15 20/02/14 21/02/13 23/02/12 21/02/11 -
Price 2.25 1.70 2.22 2.56 1.96 3.68 4.00 -
P/RPS 1.82 1.59 1.84 1.99 1.89 1.68 1.53 2.93%
P/EPS 7.29 -13.74 30.92 201.22 -3.50 71.53 14.23 -10.53%
EY 13.72 -7.28 3.23 0.50 -28.57 1.40 7.03 11.77%
DY 0.00 0.00 0.00 0.00 0.00 1.77 1.50 -
P/NAPS 1.62 1.56 1.83 2.25 1.73 2.14 2.31 -5.73%

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