[BHIC] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -17.84%
YoY- 2.32%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 257,620 225,900 466,764 353,632 463,076 403,924 58,760 27.90%
PBT 20,896 -54,688 74,464 78,080 88,408 127,092 1,864 49.54%
Tax -880 -1,828 -20,148 -16,688 -27,228 -1,324 -2,088 -13.40%
NP 20,016 -56,516 54,316 61,392 61,180 125,768 -224 -
-
NP to SH 20,432 -58,036 40,288 62,672 61,248 124,568 -1,268 -
-
Tax Rate 4.21% - 27.06% 21.37% 30.80% 1.04% 112.02% -
Total Cost 237,604 282,416 412,448 292,240 401,896 278,156 58,984 26.11%
-
Net Worth 285,726 397,506 425,262 389,837 335,571 241,083 -551,227 -
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 285,726 397,506 425,262 389,837 335,571 241,083 -551,227 -
NOSH 248,458 248,441 248,691 248,304 248,571 248,539 176,111 5.89%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 7.77% -25.02% 11.64% 17.36% 13.21% 31.14% -0.38% -
ROE 7.15% -14.60% 9.47% 16.08% 18.25% 51.67% 0.00% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 103.69 90.93 187.69 142.42 186.29 162.52 33.37 20.77%
EPS 8.24 -23.36 16.20 25.24 24.64 50.12 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.60 1.71 1.57 1.35 0.97 -3.13 -
Adjusted Per Share Value based on latest NOSH - 248,304
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 45.71 40.08 82.81 62.74 82.16 71.66 10.43 27.89%
EPS 3.63 -10.30 7.15 11.12 10.87 22.10 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5069 0.7053 0.7545 0.6917 0.5954 0.4277 -0.978 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.05 3.48 4.15 4.01 2.62 4.92 2.25 -
P/RPS 1.98 3.83 2.21 2.82 1.41 3.03 6.74 -18.45%
P/EPS 24.93 -14.90 25.62 15.89 10.63 9.82 -312.50 -
EY 4.01 -6.71 3.90 6.29 9.40 10.19 -0.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 2.18 2.43 2.55 1.94 5.07 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 14/05/13 15/05/12 26/05/11 18/05/10 15/05/09 05/05/08 30/05/07 -
Price 2.62 2.84 4.23 3.96 3.30 4.80 2.47 -
P/RPS 2.53 3.12 2.25 2.78 1.77 2.95 7.40 -16.36%
P/EPS 31.86 -12.16 26.11 15.69 13.39 9.58 -343.06 -
EY 3.14 -8.23 3.83 6.37 7.47 10.44 -0.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 1.78 2.47 2.52 2.44 4.95 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