[BHIC] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
14-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 115.52%
YoY- 135.21%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 251,968 253,584 256,816 257,620 225,900 466,764 353,632 -5.48%
PBT -64,200 34,268 3,244 20,896 -54,688 74,464 78,080 -
Tax -11,968 -596 -128 -880 -1,828 -20,148 -16,688 -5.38%
NP -76,168 33,672 3,116 20,016 -56,516 54,316 61,392 -
-
NP to SH -76,168 33,672 3,116 20,432 -58,036 40,288 62,672 -
-
Tax Rate - 1.74% 3.95% 4.21% - 27.06% 21.37% -
Total Cost 328,136 219,912 253,700 237,604 282,416 412,448 292,240 1.94%
-
Net Worth 251,075 307,915 283,242 285,726 397,506 425,262 389,837 -7.06%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 251,075 307,915 283,242 285,726 397,506 425,262 389,837 -7.06%
NOSH 248,590 248,458 248,458 248,458 248,441 248,691 248,304 0.01%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -30.23% 13.28% 1.21% 7.77% -25.02% 11.64% 17.36% -
ROE -30.34% 10.94% 1.10% 7.15% -14.60% 9.47% 16.08% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 101.36 102.12 103.36 103.69 90.93 187.69 142.42 -5.50%
EPS -30.64 13.56 1.24 8.24 -23.36 16.20 25.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.24 1.14 1.15 1.60 1.71 1.57 -7.08%
Adjusted Per Share Value based on latest NOSH - 248,458
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 44.70 44.99 45.56 45.71 40.08 82.81 62.74 -5.48%
EPS -13.51 5.97 0.55 3.63 -10.30 7.15 11.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4455 0.5463 0.5025 0.5069 0.7053 0.7545 0.6917 -7.06%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.69 2.19 2.52 2.05 3.48 4.15 4.01 -
P/RPS 1.67 2.23 2.44 1.98 3.83 2.21 2.82 -8.35%
P/EPS -5.52 -16.15 200.94 24.93 -14.90 25.62 15.89 -
EY -18.13 -6.19 0.50 4.01 -6.71 3.90 6.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.77 2.21 1.78 2.18 2.43 2.55 -6.80%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 13/05/16 13/05/15 08/05/14 14/05/13 15/05/12 26/05/11 18/05/10 -
Price 1.56 2.09 2.51 2.62 2.84 4.23 3.96 -
P/RPS 1.54 2.12 2.43 2.53 3.12 2.25 2.78 -9.36%
P/EPS -5.09 -15.41 200.14 31.86 -12.16 26.11 15.69 -
EY -19.64 -6.49 0.50 3.14 -8.23 3.83 6.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.69 2.20 2.28 1.78 2.47 2.52 -7.87%

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