[BHIC] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 98.65%
YoY- 97.72%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 353,632 463,076 403,924 58,760 61,888 206,172 780,964 -12.36%
PBT 78,080 88,408 127,092 1,864 -53,716 -150,076 72,628 1.21%
Tax -16,688 -27,228 -1,324 -2,088 -1,044 17,436 -17,928 -1.18%
NP 61,392 61,180 125,768 -224 -54,760 -132,640 54,700 1.94%
-
NP to SH 62,672 61,248 124,568 -1,268 -55,640 -132,640 54,700 2.29%
-
Tax Rate 21.37% 30.80% 1.04% 112.02% - - 24.68% -
Total Cost 292,240 401,896 278,156 58,984 116,648 338,812 726,264 -14.07%
-
Net Worth 389,837 335,571 241,083 -551,227 -470,050 -751,974 -139,040 -
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 389,837 335,571 241,083 -551,227 -470,050 -751,974 -139,040 -
NOSH 248,304 248,571 248,539 176,111 174,092 174,068 163,576 7.20%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 17.36% 13.21% 31.14% -0.38% -88.48% -64.33% 7.00% -
ROE 16.08% 18.25% 51.67% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 142.42 186.29 162.52 33.37 35.55 118.44 477.43 -18.25%
EPS 25.24 24.64 50.12 -0.72 -31.96 -76.20 33.44 -4.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.35 0.97 -3.13 -2.70 -4.32 -0.85 -
Adjusted Per Share Value based on latest NOSH - 176,111
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 62.74 82.16 71.66 10.43 10.98 36.58 138.56 -12.36%
EPS 11.12 10.87 22.10 -0.22 -9.87 -23.53 9.70 2.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6917 0.5954 0.4277 -0.978 -0.834 -1.3342 -0.2467 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 4.01 2.62 4.92 2.25 1.98 6.65 28.25 -
P/RPS 2.82 1.41 3.03 6.74 5.57 5.61 5.92 -11.62%
P/EPS 15.89 10.63 9.82 -312.50 -6.20 -8.73 84.48 -24.29%
EY 6.29 9.40 10.19 -0.32 -16.14 -11.46 1.18 32.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 1.94 5.07 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 18/05/10 15/05/09 05/05/08 30/05/07 26/05/06 19/05/05 31/05/04 -
Price 3.96 3.30 4.80 2.47 1.98 4.10 25.00 -
P/RPS 2.78 1.77 2.95 7.40 5.57 3.46 5.24 -10.02%
P/EPS 15.69 13.39 9.58 -343.06 -6.20 -5.38 74.76 -22.90%
EY 6.37 7.47 10.44 -0.29 -16.14 -18.59 1.34 29.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 2.44 4.95 0.00 0.00 0.00 0.00 -

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