[BHIC] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock

[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP

Announcement Date

07-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- -118.25%

YoY- -376.1%

Quarter Report

BHIC Q2-Y2012 Bursa_final.pdf

Latest QR

Upcoming QR

BHIC's Result

BHIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Cumulative Result
Revenue	138,550	130,675	126,240	247,014	237,451	192,883	236,063	-8.49%
YoY %	6.03%	3.51%	-48.89%	4.03%	23.11%	-18.29%	-	-
Horiz. %	58.69%	55.36%	53.48%	104.64%	100.59%	81.71%	100.00%	-
PBT	18,472	12,479	16,370	-28,521	21,353	38,056	44,847	-13.73%
YoY %	48.02%	-23.77%	157.40%	-233.57%	-43.89%	-15.14%	-	-
Horiz. %	41.19%	27.83%	36.50%	-63.60%	47.61%	84.86%	100.00%	-
Tax	-892	-531	-1,085	-2,050	-1,579	-6,385	-11,226	-34.41%
YoY %	-67.98%	51.06%	47.07%	-29.83%	75.27%	43.12%	-	-
Horiz. %	7.95%	4.73%	9.67%	18.26%	14.07%	56.88%	100.00%	-
NP	17,580	11,948	15,285	-30,571	19,774	31,671	33,621	-10.23%
YoY %	47.14%	-21.83%	150.00%	-254.60%	-37.56%	-5.80%	-	-
Horiz. %	52.29%	35.54%	45.46%	-90.93%	58.81%	94.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,581	11,948	15,285	-31,666	11,469	31,472	32,929	-9.92%
YoY %	47.15%	-21.83%	148.27%	-376.10%	-63.56%	-4.42%	-	-
Horiz. %	53.39%	36.28%	46.42%	-96.16%	34.83%	95.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.83%	4.26%	6.63%	-	7.39%	16.78%	25.03%	-
YoY %	13.38%	-35.75%	0.00%	-	-55.96%	-32.96%	-	-
Horiz. %	19.30%	17.02%	26.49%	-	29.52%	67.04%	100.00%	-
Total Cost	120,970	118,727	110,955	277,585	217,677	161,212	202,442	-8.22%
YoY %	1.89%	7.00%	-60.03%	27.52%	35.03%	-20.37%	-	-
Horiz. %	59.76%	58.65%	54.81%	137.12%	107.53%	79.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	317,848	295,665	293,180	379,991	424,501	392,468	340,473	-1.13%
YoY %	7.50%	0.85%	-22.85%	-10.49%	8.16%	15.27%	-	-
Horiz. %	93.35%	86.84%	86.11%	111.61%	124.68%	115.27%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	317,848	295,665	293,180	379,991	424,501	392,468	340,473	-1.13%
YoY %	7.50%	0.85%	-22.85%	-10.49%	8.16%	15.27%	-	-
Horiz. %	93.35%	86.84%	86.11%	111.61%	124.68%	115.27%	100.00%	-
NOSH	248,458	248,458	248,458	248,458	248,246	248,397	248,520	-0.00%
YoY %	0.00%	0.00%	0.00%	0.09%	-0.06%	-0.05%	-	-
Horiz. %	99.98%	99.98%	99.98%	99.98%	99.89%	99.95%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	12.69%	9.14%	12.11%	-12.38%	8.33%	16.42%	14.24%	-
YoY %	38.84%	-24.53%	197.82%	-248.62%	-49.27%	15.31%	-	-
Horiz. %	89.12%	64.19%	85.04%	-86.94%	58.50%	115.31%	100.00%	-
ROE	5.53%	4.04%	5.21%	-8.33%	2.70%	8.02%	9.67%	-
YoY %	36.88%	-22.46%	162.55%	-408.52%	-66.33%	-17.06%	-	-
Horiz. %	57.19%	41.78%	53.88%	-86.14%	27.92%	82.94%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	55.80	52.59	50.81	99.46	95.65	77.65	94.99	-8.48%
YoY %	6.10%	3.50%	-48.91%	3.98%	23.18%	-18.25%	-	-
Horiz. %	58.74%	55.36%	53.49%	104.71%	100.69%	81.75%	100.00%	-
EPS	7.08	4.81	6.15	-12.75	4.62	12.67	13.25	-9.91%
YoY %	47.19%	-21.79%	148.24%	-375.97%	-63.54%	-4.38%	-	-
Horiz. %	53.43%	36.30%	46.42%	-96.23%	34.87%	95.62%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.28	1.19	1.18	1.53	1.71	1.58	1.37	-1.12%
YoY %	7.56%	0.85%	-22.88%	-10.53%	8.23%	15.33%	-	-
Horiz. %	93.43%	86.86%	86.13%	111.68%	124.82%	115.33%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 248,458
RPS	24.58	23.18	22.40	43.83	42.13	34.22	41.88	-8.49%
YoY %	6.04%	3.48%	-48.89%	4.04%	23.12%	-18.29%	-	-
Horiz. %	58.69%	55.35%	53.49%	104.66%	100.60%	81.71%	100.00%	-
EPS	3.12	2.12	2.71	-5.62	2.03	5.58	5.84	-9.91%
YoY %	47.17%	-21.77%	148.22%	-376.85%	-63.62%	-4.45%	-	-
Horiz. %	53.42%	36.30%	46.40%	-96.23%	34.76%	95.55%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.5639	0.5246	0.5202	0.6742	0.7532	0.6963	0.6041	-1.14%
YoY %	7.49%	0.85%	-22.84%	-10.49%	8.17%	15.26%	-	-
Horiz. %	93.35%	86.84%	86.11%	111.60%	124.68%	115.26%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	1.85	2.50	2.50	2.93	3.96	3.81	4.20	-
P/RPS	3.43	4.75	4.92	6.38	4.14	4.91	4.42	-4.13%
YoY %	-27.79%	-3.46%	-22.88%	54.11%	-15.68%	11.09%	-	-
Horiz. %	77.60%	107.47%	111.31%	144.34%	93.67%	111.09%	100.00%	-
P/EPS	26.13	51.99	40.64	-22.98	85.71	30.07	31.70	-3.16%
YoY %	-49.74%	27.93%	276.85%	-126.81%	185.03%	-5.14%	-	-
Horiz. %	82.43%	164.01%	128.20%	-72.49%	270.38%	94.86%	100.00%	-
EY	3.83	1.92	2.46	-4.35	1.17	3.33	3.15	3.30%
YoY %	99.48%	-21.95%	156.55%	-471.79%	-64.86%	5.71%	-	-
Horiz. %	121.59%	60.95%	78.10%	-138.10%	37.14%	105.71%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.45	2.10	2.12	1.92	2.32	2.41	3.07	-11.74%
YoY %	-30.95%	-0.94%	10.42%	-17.24%	-3.73%	-21.50%	-	-
Horiz. %	47.23%	68.40%	69.06%	62.54%	75.57%	78.50%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	06/08/15	13/08/14	06/08/13	07/08/12	12/08/11	17/08/10	06/08/09	-
Price	1.84	2.51	2.47	2.67	3.26	4.60	4.86	-
P/RPS	3.41	4.77	4.86	5.81	3.41	5.92	5.12	-6.54%
YoY %	-28.51%	-1.85%	-16.35%	70.38%	-42.40%	15.62%	-	-
Horiz. %	66.60%	93.16%	94.92%	113.48%	66.60%	115.62%	100.00%	-
P/EPS	25.99	52.20	40.15	-20.94	70.56	36.31	36.68	-5.57%
YoY %	-50.21%	30.01%	291.74%	-129.68%	94.33%	-1.01%	-	-
Horiz. %	70.86%	142.31%	109.46%	-57.09%	192.37%	98.99%	100.00%	-
EY	3.85	1.92	2.49	-4.78	1.42	2.75	2.73	5.89%
YoY %	100.52%	-22.89%	152.09%	-436.62%	-48.36%	0.73%	-	-
Horiz. %	141.03%	70.33%	91.21%	-175.09%	52.01%	100.73%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.44	2.11	2.09	1.75	1.91	2.91	3.55	-13.95%
YoY %	-31.75%	0.96%	19.43%	-8.38%	-34.36%	-18.03%	-	-
Horiz. %	40.56%	59.44%	58.87%	49.30%	53.80%	81.97%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos