[BHIC] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
21-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 160.34%
YoY- -56.03%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 66,098 79,953 90,225 88,877 120,611 132,737 138,550 -11.59%
PBT 14,894 22,233 834 12,998 26,707 13,488 18,472 -3.52%
Tax -3,509 -2,416 -2,193 -1,280 -54 -7,266 -892 25.61%
NP 11,385 19,817 -1,359 11,718 26,653 6,222 17,580 -6.97%
-
NP to SH 11,385 19,817 -1,359 11,718 26,653 6,222 17,581 -6.97%
-
Tax Rate 23.56% 10.87% 262.95% 9.85% 0.20% 53.87% 4.83% -
Total Cost 54,713 60,136 91,584 77,159 93,958 126,515 120,970 -12.37%
-
Net Worth 77,021 136,651 231,065 355,294 365,233 275,788 317,848 -21.02%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - 3,726 7,453 - - -
Div Payout % - - - 31.80% 27.97% - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 77,021 136,651 231,065 355,294 365,233 275,788 317,848 -21.02%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 17.22% 24.79% -1.51% 13.18% 22.10% 4.69% 12.69% -
ROE 14.78% 14.50% -0.59% 3.30% 7.30% 2.26% 5.53% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 26.60 32.18 36.31 35.77 48.54 53.42 55.80 -11.60%
EPS 4.58 7.98 -0.55 4.72 10.73 2.50 7.08 -6.99%
DPS 0.00 0.00 0.00 1.50 3.00 0.00 0.00 -
NAPS 0.31 0.55 0.93 1.43 1.47 1.11 1.28 -21.03%
Adjusted Per Share Value based on latest NOSH - 248,458
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 11.73 14.19 16.01 15.77 21.40 23.55 24.58 -11.58%
EPS 2.02 3.52 -0.24 2.08 4.73 1.10 3.12 -6.98%
DPS 0.00 0.00 0.00 0.66 1.32 0.00 0.00 -
NAPS 0.1367 0.2424 0.41 0.6304 0.648 0.4893 0.5639 -21.01%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.54 0.705 1.26 1.44 2.22 1.56 1.85 -
P/RPS 2.03 2.19 3.47 4.03 4.57 2.92 3.43 -8.36%
P/EPS 11.78 8.84 -230.36 30.53 20.69 62.29 26.13 -12.42%
EY 8.49 11.31 -0.43 3.28 4.83 1.61 3.83 14.17%
DY 0.00 0.00 0.00 1.04 1.35 0.00 0.00 -
P/NAPS 1.74 1.28 1.35 1.01 1.51 1.41 1.45 3.08%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/08/21 19/08/20 23/08/19 21/08/18 10/08/17 09/08/16 06/08/15 -
Price 0.50 0.63 1.29 1.37 2.15 1.50 1.84 -
P/RPS 1.88 1.96 3.55 3.83 4.43 2.81 3.41 -9.43%
P/EPS 10.91 7.90 -235.84 29.05 20.04 59.90 25.99 -13.45%
EY 9.16 12.66 -0.42 3.44 4.99 1.67 3.85 15.52%
DY 0.00 0.00 0.00 1.09 1.40 0.00 0.00 -
P/NAPS 1.61 1.15 1.39 0.96 1.46 1.35 1.44 1.87%

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