[BHIC] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
06-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 115.05%
YoY- -49.79%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 247,014 237,451 192,883 236,063 212,380 42,238 40,603 35.07%
PBT -28,521 21,353 38,056 44,847 70,073 2,177 25,300 -
Tax -2,050 -1,579 -6,385 -11,226 -3,228 -658 -51,274 -41.49%
NP -30,571 19,774 31,671 33,621 66,845 1,519 -25,974 2.75%
-
NP to SH -31,666 11,469 31,472 32,929 65,588 1,185 -26,167 3.22%
-
Tax Rate - 7.39% 16.78% 25.03% 4.61% 30.23% 202.66% -
Total Cost 277,585 217,677 161,212 202,442 145,535 40,719 66,577 26.83%
-
Net Worth 379,991 424,501 392,468 340,473 270,798 -543,705 -482,252 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 379,991 424,501 392,468 340,473 270,798 -543,705 -482,252 -
NOSH 248,458 248,246 248,397 248,520 248,439 174,264 174,098 6.10%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -12.38% 8.33% 16.42% 14.24% 31.47% 3.60% -63.97% -
ROE -8.33% 2.70% 8.02% 9.67% 24.22% 0.00% 0.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 99.46 95.65 77.65 94.99 85.49 24.24 23.32 27.31%
EPS -12.75 4.62 12.67 13.25 26.40 0.68 -15.03 -2.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.71 1.58 1.37 1.09 -3.12 -2.77 -
Adjusted Per Share Value based on latest NOSH - 248,476
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 43.83 42.13 34.22 41.88 37.68 7.49 7.20 35.08%
EPS -5.62 2.03 5.58 5.84 11.64 0.21 -4.64 3.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6742 0.7532 0.6963 0.6041 0.4805 -0.9646 -0.8556 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.93 3.96 3.81 4.20 4.30 3.35 1.98 -
P/RPS 6.38 4.14 4.91 4.42 5.03 13.82 8.49 -4.64%
P/EPS -22.98 85.71 30.07 31.70 16.29 492.65 -13.17 9.71%
EY -4.35 1.17 3.33 3.15 6.14 0.20 -7.59 -8.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.32 2.41 3.07 3.94 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 07/08/12 12/08/11 17/08/10 06/08/09 12/08/08 20/08/07 14/08/06 -
Price 2.67 3.26 4.60 4.86 4.30 2.57 2.00 -
P/RPS 5.81 3.41 5.92 5.12 5.03 10.60 8.58 -6.28%
P/EPS -20.94 70.56 36.31 36.68 16.29 377.94 -13.31 7.83%
EY -4.78 1.42 2.75 2.73 6.14 0.26 -7.52 -7.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.91 2.91 3.55 3.94 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