[BHIC] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -42.29%
YoY- -35.72%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 256,816 257,620 225,900 466,764 353,632 463,076 403,924 -7.26%
PBT 3,244 20,896 -54,688 74,464 78,080 88,408 127,092 -45.72%
Tax -128 -880 -1,828 -20,148 -16,688 -27,228 -1,324 -32.24%
NP 3,116 20,016 -56,516 54,316 61,392 61,180 125,768 -45.99%
-
NP to SH 3,116 20,432 -58,036 40,288 62,672 61,248 124,568 -45.90%
-
Tax Rate 3.95% 4.21% - 27.06% 21.37% 30.80% 1.04% -
Total Cost 253,700 237,604 282,416 412,448 292,240 401,896 278,156 -1.52%
-
Net Worth 283,242 285,726 397,506 425,262 389,837 335,571 241,083 2.72%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 283,242 285,726 397,506 425,262 389,837 335,571 241,083 2.72%
NOSH 248,458 248,458 248,441 248,691 248,304 248,571 248,539 -0.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 1.21% 7.77% -25.02% 11.64% 17.36% 13.21% 31.14% -
ROE 1.10% 7.15% -14.60% 9.47% 16.08% 18.25% 51.67% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 103.36 103.69 90.93 187.69 142.42 186.29 162.52 -7.26%
EPS 1.24 8.24 -23.36 16.20 25.24 24.64 50.12 -46.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.15 1.60 1.71 1.57 1.35 0.97 2.72%
Adjusted Per Share Value based on latest NOSH - 248,691
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 45.56 45.71 40.08 82.81 62.74 82.16 71.66 -7.26%
EPS 0.55 3.63 -10.30 7.15 11.12 10.87 22.10 -45.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5025 0.5069 0.7053 0.7545 0.6917 0.5954 0.4277 2.72%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.52 2.05 3.48 4.15 4.01 2.62 4.92 -
P/RPS 2.44 1.98 3.83 2.21 2.82 1.41 3.03 -3.54%
P/EPS 200.94 24.93 -14.90 25.62 15.89 10.63 9.82 65.34%
EY 0.50 4.01 -6.71 3.90 6.29 9.40 10.19 -39.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 1.78 2.18 2.43 2.55 1.94 5.07 -12.91%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 08/05/14 14/05/13 15/05/12 26/05/11 18/05/10 15/05/09 05/05/08 -
Price 2.51 2.62 2.84 4.23 3.96 3.30 4.80 -
P/RPS 2.43 2.53 3.12 2.25 2.78 1.77 2.95 -3.17%
P/EPS 200.14 31.86 -12.16 26.11 15.69 13.39 9.58 65.91%
EY 0.50 3.14 -8.23 3.83 6.37 7.47 10.44 -39.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.28 1.78 2.47 2.52 2.44 4.95 -12.63%

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