[BHIC] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
06-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 199.24%
YoY- 148.27%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 132,737 138,550 130,675 126,240 247,014 237,451 192,883 -6.03%
PBT 13,488 18,472 12,479 16,370 -28,521 21,353 38,056 -15.86%
Tax -7,266 -892 -531 -1,085 -2,050 -1,579 -6,385 2.17%
NP 6,222 17,580 11,948 15,285 -30,571 19,774 31,671 -23.73%
-
NP to SH 6,222 17,581 11,948 15,285 -31,666 11,469 31,472 -23.65%
-
Tax Rate 53.87% 4.83% 4.26% 6.63% - 7.39% 16.78% -
Total Cost 126,515 120,970 118,727 110,955 277,585 217,677 161,212 -3.95%
-
Net Worth 275,788 317,848 295,665 293,180 379,991 424,501 392,468 -5.70%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 275,788 317,848 295,665 293,180 379,991 424,501 392,468 -5.70%
NOSH 248,458 248,458 248,458 248,458 248,458 248,246 248,397 0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.69% 12.69% 9.14% 12.11% -12.38% 8.33% 16.42% -
ROE 2.26% 5.53% 4.04% 5.21% -8.33% 2.70% 8.02% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 53.42 55.80 52.59 50.81 99.46 95.65 77.65 -6.03%
EPS 2.50 7.08 4.81 6.15 -12.75 4.62 12.67 -23.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.28 1.19 1.18 1.53 1.71 1.58 -5.70%
Adjusted Per Share Value based on latest NOSH - 248,458
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 23.55 24.58 23.18 22.40 43.83 42.13 34.22 -6.03%
EPS 1.10 3.12 2.12 2.71 -5.62 2.03 5.58 -23.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4893 0.5639 0.5246 0.5202 0.6742 0.7532 0.6963 -5.70%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.56 1.85 2.50 2.50 2.93 3.96 3.81 -
P/RPS 2.92 3.43 4.75 4.92 6.38 4.14 4.91 -8.28%
P/EPS 62.29 26.13 51.99 40.64 -22.98 85.71 30.07 12.89%
EY 1.61 3.83 1.92 2.46 -4.35 1.17 3.33 -11.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.45 2.10 2.12 1.92 2.32 2.41 -8.53%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 09/08/16 06/08/15 13/08/14 06/08/13 07/08/12 12/08/11 17/08/10 -
Price 1.50 1.84 2.51 2.47 2.67 3.26 4.60 -
P/RPS 2.81 3.41 4.77 4.86 5.81 3.41 5.92 -11.66%
P/EPS 59.90 25.99 52.20 40.15 -20.94 70.56 36.31 8.69%
EY 1.67 3.85 1.92 2.49 -4.78 1.42 2.75 -7.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.44 2.11 2.09 1.75 1.91 2.91 -12.00%

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