[BHIC] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock

[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP

Announcement Date

09-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- 132.68%

YoY- -64.61%

Quarter Report

BHIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Cumulative Result
Revenue	90,225	88,877	120,611	132,737	138,550	130,675	126,240	-5.44%
YoY %	1.52%	-26.31%	-9.14%	-4.20%	6.03%	3.51%	-	-
Horiz. %	71.47%	70.40%	95.54%	105.15%	109.75%	103.51%	100.00%	-
PBT	834	12,998	26,707	13,488	18,472	12,479	16,370	-39.09%
YoY %	-93.58%	-51.33%	98.01%	-26.98%	48.02%	-23.77%	-	-
Horiz. %	5.09%	79.40%	163.15%	82.39%	112.84%	76.23%	100.00%	-
Tax	-2,193	-1,280	-54	-7,266	-892	-531	-1,085	12.43%
YoY %	-71.33%	-2,270.37%	99.26%	-714.57%	-67.98%	51.06%	-	-
Horiz. %	202.12%	117.97%	4.98%	669.68%	82.21%	48.94%	100.00%	-
NP	-1,359	11,718	26,653	6,222	17,580	11,948	15,285	-
YoY %	-111.60%	-56.03%	328.37%	-64.61%	47.14%	-21.83%	-	-
Horiz. %	-8.89%	76.66%	174.37%	40.71%	115.01%	78.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,359	11,718	26,653	6,222	17,581	11,948	15,285	-
YoY %	-111.60%	-56.03%	328.37%	-64.61%	47.15%	-21.83%	-	-
Horiz. %	-8.89%	76.66%	174.37%	40.71%	115.02%	78.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	262.95%	9.85%	0.20%	53.87%	4.83%	4.26%	6.63%	-
YoY %	2,569.54%	4,825.00%	-99.63%	1,015.32%	13.38%	-35.75%	-	-
Horiz. %	3,966.06%	148.57%	3.02%	812.52%	72.85%	64.25%	100.00%	-
Total Cost	91,584	77,159	93,958	126,515	120,970	118,727	110,955	-3.14%
YoY %	18.70%	-17.88%	-25.73%	4.58%	1.89%	7.00%	-	-
Horiz. %	82.54%	69.54%	84.68%	114.02%	109.03%	107.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	231,065	355,294	365,233	275,788	317,848	295,665	293,180	-3.88%
YoY %	-34.97%	-2.72%	32.43%	-13.23%	7.50%	0.85%	-	-
Horiz. %	78.81%	121.19%	124.58%	94.07%	108.41%	100.85%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	-	3,726	7,453	-	-	-	-	-
YoY %	-	-50.01%	0.00%	-	-	-	-	-
Horiz. %	-	49.99%	100.00%	-	-	-	-	-
Div Payout %	-	31.80%	27.97%	-	-	-	-	-
YoY %	-	13.69%	0.00%	-	-	-	-	-
Horiz. %	-	113.69%	100.00%	-	-	-	-	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	231,065	355,294	365,233	275,788	317,848	295,665	293,180	-3.88%
YoY %	-34.97%	-2.72%	32.43%	-13.23%	7.50%	0.85%	-	-
Horiz. %	78.81%	121.19%	124.58%	94.07%	108.41%	100.85%	100.00%	-
NOSH	248,458	248,458	248,458	248,458	248,458	248,458	248,458	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	-1.51%	13.18%	22.10%	4.69%	12.69%	9.14%	12.11%	-
YoY %	-111.46%	-40.36%	371.22%	-63.04%	38.84%	-24.53%	-	-
Horiz. %	-12.47%	108.84%	182.49%	38.73%	104.79%	75.47%	100.00%	-
ROE	-0.59%	3.30%	7.30%	2.26%	5.53%	4.04%	5.21%	-
YoY %	-117.88%	-54.79%	223.01%	-59.13%	36.88%	-22.46%	-	-
Horiz. %	-11.32%	63.34%	140.12%	43.38%	106.14%	77.54%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	36.31	35.77	48.54	53.42	55.80	52.59	50.81	-5.44%
YoY %	1.51%	-26.31%	-9.14%	-4.27%	6.10%	3.50%	-	-
Horiz. %	71.46%	70.40%	95.53%	105.14%	109.82%	103.50%	100.00%	-
EPS	-0.55	4.72	10.73	2.50	7.08	4.81	6.15	-
YoY %	-111.65%	-56.01%	329.20%	-64.69%	47.19%	-21.79%	-	-
Horiz. %	-8.94%	76.75%	174.47%	40.65%	115.12%	78.21%	100.00%	-
DPS	0.00	1.50	3.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	-50.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	50.00%	100.00%	-	-	-	-	-
NAPS	0.93	1.43	1.47	1.11	1.28	1.19	1.18	-3.88%
YoY %	-34.97%	-2.72%	32.43%	-13.28%	7.56%	0.85%	-	-
Horiz. %	78.81%	121.19%	124.58%	94.07%	108.47%	100.85%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 248,458
RPS	15.99	15.75	21.37	23.52	24.55	23.16	22.37	-5.43%
YoY %	1.52%	-26.30%	-9.14%	-4.20%	6.00%	3.53%	-	-
Horiz. %	71.48%	70.41%	95.53%	105.14%	109.75%	103.53%	100.00%	-
EPS	-0.24	2.08	4.72	1.10	3.12	2.12	2.71	-
YoY %	-111.54%	-55.93%	329.09%	-64.74%	47.17%	-21.77%	-	-
Horiz. %	-8.86%	76.75%	174.17%	40.59%	115.13%	78.23%	100.00%	-
DPS	0.00	0.66	1.32	0.00	0.00	0.00	0.00	-
YoY %	0.00%	-50.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	50.00%	100.00%	-	-	-	-	-
NAPS	0.4095	0.6296	0.6473	0.4887	0.5633	0.524	0.5196	-3.88%
YoY %	-34.96%	-2.73%	32.45%	-13.24%	7.50%	0.85%	-	-
Horiz. %	78.81%	121.17%	124.58%	94.05%	108.41%	100.85%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	1.26	1.44	2.22	1.56	1.85	2.50	2.50	-
P/RPS	3.47	4.03	4.57	2.92	3.43	4.75	4.92	-5.65%
YoY %	-13.90%	-11.82%	56.51%	-14.87%	-27.79%	-3.46%	-	-
Horiz. %	70.53%	81.91%	92.89%	59.35%	69.72%	96.54%	100.00%	-
P/EPS	-230.36	30.53	20.69	62.29	26.13	51.99	40.64	-
YoY %	-854.54%	47.56%	-66.78%	138.38%	-49.74%	27.93%	-	-
Horiz. %	-566.83%	75.12%	50.91%	153.27%	64.30%	127.93%	100.00%	-
EY	-0.43	3.28	4.83	1.61	3.83	1.92	2.46	-
YoY %	-113.11%	-32.09%	200.00%	-57.96%	99.48%	-21.95%	-	-
Horiz. %	-17.48%	133.33%	196.34%	65.45%	155.69%	78.05%	100.00%	-
DY	0.00	1.04	1.35	0.00	0.00	0.00	0.00	-
YoY %	0.00%	-22.96%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	77.04%	100.00%	-	-	-	-	-
P/NAPS	1.35	1.01	1.51	1.41	1.45	2.10	2.12	-7.24%
YoY %	33.66%	-33.11%	7.09%	-2.76%	-30.95%	-0.94%	-	-
Horiz. %	63.68%	47.64%	71.23%	66.51%	68.40%	99.06%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	23/08/19	21/08/18	10/08/17	09/08/16	06/08/15	13/08/14	06/08/13	-
Price	1.29	1.37	2.15	1.50	1.84	2.51	2.47	-
P/RPS	3.55	3.83	4.43	2.81	3.41	4.77	4.86	-5.09%
YoY %	-7.31%	-13.54%	57.65%	-17.60%	-28.51%	-1.85%	-	-
Horiz. %	73.05%	78.81%	91.15%	57.82%	70.16%	98.15%	100.00%	-
P/EPS	-235.84	29.05	20.04	59.90	25.99	52.20	40.15	-
YoY %	-911.84%	44.96%	-66.54%	130.47%	-50.21%	30.01%	-	-
Horiz. %	-587.40%	72.35%	49.91%	149.19%	64.73%	130.01%	100.00%	-
EY	-0.42	3.44	4.99	1.67	3.85	1.92	2.49	-
YoY %	-112.21%	-31.06%	198.80%	-56.62%	100.52%	-22.89%	-	-
Horiz. %	-16.87%	138.15%	200.40%	67.07%	154.62%	77.11%	100.00%	-
DY	0.00	1.09	1.40	0.00	0.00	0.00	0.00	-
YoY %	0.00%	-22.14%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	77.86%	100.00%	-	-	-	-	-
P/NAPS	1.39	0.96	1.46	1.35	1.44	2.11	2.09	-6.56%
YoY %	44.79%	-34.25%	8.15%	-6.25%	-31.75%	0.96%	-	-
Horiz. %	66.51%	45.93%	69.86%	64.59%	68.90%	100.96%	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