[BHIC] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -183.66%
YoY- 84.57%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 380,269 326,916 71,453 52,394 139,591 404,964 713,925 -9.95%
PBT 72,878 108,600 438,203 -73,300 -539,266 -25,509 64,314 2.10%
Tax -14,353 -6,251 -450 -457 -1,591 10,237 -2,763 31.56%
NP 58,525 102,349 437,753 -73,757 -540,857 -15,272 61,551 -0.83%
-
NP to SH 57,679 100,148 437,216 -74,225 -480,973 -15,272 61,551 -1.07%
-
Tax Rate 19.69% 5.76% 0.10% - - - 4.30% -
Total Cost 321,744 224,567 -366,300 126,151 680,448 420,236 652,374 -11.10%
-
Net Worth 365,308 305,586 121,210 -534,406 -1,190,725 -175,755 177,056 12.81%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 365,308 305,586 121,210 -534,406 -1,190,725 -175,755 177,056 12.81%
NOSH 248,509 248,444 186,477 174,073 174,082 170,636 158,269 7.80%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 15.39% 31.31% 612.64% -140.77% -387.46% -3.77% 8.62% -
ROE 15.79% 32.77% 360.71% 0.00% 0.00% 0.00% 34.76% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 153.02 131.59 38.32 30.10 80.19 237.33 451.08 -16.47%
EPS 23.21 40.31 234.46 -42.64 -276.29 -8.95 38.89 -8.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.23 0.65 -3.07 -6.84 -1.03 1.1187 4.65%
Adjusted Per Share Value based on latest NOSH - 174,060
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 67.39 57.94 12.66 9.29 24.74 71.77 126.52 -9.95%
EPS 10.22 17.75 77.48 -13.15 -85.24 -2.71 10.91 -1.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6474 0.5416 0.2148 -0.9471 -2.1102 -0.3115 0.3138 12.81%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 5.05 3.78 3.66 1.38 4.88 8.00 24.50 -
P/RPS 3.30 2.87 9.55 4.58 6.09 3.37 5.43 -7.95%
P/EPS 21.76 9.38 1.56 -3.24 -1.77 -89.39 63.00 -16.22%
EY 4.60 10.66 64.06 -30.90 -56.62 -1.12 1.59 19.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.44 3.07 5.63 0.00 0.00 0.00 21.90 -26.52%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 12/11/09 11/11/08 30/10/07 22/11/06 29/11/05 30/11/04 21/11/03 -
Price 4.75 2.97 6.20 1.50 3.35 5.50 33.00 -
P/RPS 3.10 2.26 16.18 4.98 4.18 2.32 7.32 -13.33%
P/EPS 20.47 7.37 2.64 -3.52 -1.21 -61.45 84.85 -21.08%
EY 4.89 13.57 37.82 -28.43 -82.47 -1.63 1.18 26.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.23 2.41 9.54 0.00 0.00 0.00 29.50 -30.81%

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