[BHIC] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -85.85%
YoY- 114.25%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 176,192 145,180 158,868 307,364 251,968 253,584 256,816 -6.08%
PBT 82,616 -16,228 21,616 12,652 -64,200 34,268 3,244 71.44%
Tax -1,080 -964 -3,612 -1,800 -11,968 -596 -128 42.63%
NP 81,536 -17,192 18,004 10,852 -76,168 33,672 3,116 72.21%
-
NP to SH 81,536 -17,192 18,004 10,852 -76,168 33,672 3,116 72.21%
-
Tax Rate 1.31% - 16.71% 14.23% - 1.74% 3.95% -
Total Cost 94,656 162,372 140,864 296,512 328,136 219,912 253,700 -15.13%
-
Net Worth 136,651 228,581 350,325 342,872 251,075 307,915 283,242 -11.42%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - 29,814 - - - -
Div Payout % - - - 274.74% - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 136,651 228,581 350,325 342,872 251,075 307,915 283,242 -11.42%
NOSH 248,458 248,458 248,458 248,458 248,590 248,458 248,458 0.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 46.28% -11.84% 11.33% 3.53% -30.23% 13.28% 1.21% -
ROE 59.67% -7.52% 5.14% 3.17% -30.34% 10.94% 1.10% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 70.91 58.43 63.94 123.71 101.36 102.12 103.36 -6.08%
EPS 32.80 -6.92 7.24 4.36 -30.64 13.56 1.24 72.52%
DPS 0.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 0.55 0.92 1.41 1.38 1.01 1.24 1.14 -11.42%
Adjusted Per Share Value based on latest NOSH - 248,458
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 31.26 25.76 28.19 54.53 44.70 44.99 45.56 -6.07%
EPS 14.47 -3.05 3.19 1.93 -13.51 5.97 0.55 72.37%
DPS 0.00 0.00 0.00 5.29 0.00 0.00 0.00 -
NAPS 0.2424 0.4056 0.6216 0.6083 0.4455 0.5463 0.5025 -11.43%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.835 1.31 1.73 2.50 1.69 2.19 2.52 -
P/RPS 1.18 2.24 2.71 2.02 1.67 2.23 2.44 -11.39%
P/EPS 2.54 -18.93 23.87 57.24 -5.52 -16.15 200.94 -51.70%
EY 39.30 -5.28 4.19 1.75 -18.13 -6.19 0.50 106.83%
DY 0.00 0.00 0.00 4.80 0.00 0.00 0.00 -
P/NAPS 1.52 1.42 1.23 1.81 1.67 1.77 2.21 -6.04%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 10/06/20 23/05/19 17/05/18 26/05/17 13/05/16 13/05/15 08/05/14 -
Price 0.68 1.28 1.87 2.23 1.56 2.09 2.51 -
P/RPS 0.96 2.19 2.92 1.80 1.54 2.12 2.43 -14.32%
P/EPS 2.07 -18.50 25.81 51.06 -5.09 -15.41 200.14 -53.29%
EY 48.26 -5.41 3.88 1.96 -19.64 -6.49 0.50 114.02%
DY 0.00 0.00 0.00 5.38 0.00 0.00 0.00 -
P/NAPS 1.24 1.39 1.33 1.62 1.54 1.69 2.20 -9.10%

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