[BHIC] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
30-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 36795.86%
YoY- 689.04%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 420,592 380,269 326,916 71,453 52,394 139,591 404,964 0.63%
PBT 75,077 72,878 108,600 438,203 -73,300 -539,266 -25,509 -
Tax -13,075 -14,353 -6,251 -450 -457 -1,591 10,237 -
NP 62,002 58,525 102,349 437,753 -73,757 -540,857 -15,272 -
-
NP to SH 58,372 57,679 100,148 437,216 -74,225 -480,973 -15,272 -
-
Tax Rate 17.42% 19.69% 5.76% 0.10% - - - -
Total Cost 358,590 321,744 224,567 -366,300 126,151 680,448 420,236 -2.60%
-
Net Worth 419,960 365,308 305,586 121,210 -534,406 -1,190,725 -175,755 -
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 419,960 365,308 305,586 121,210 -534,406 -1,190,725 -175,755 -
NOSH 248,497 248,509 248,444 186,477 174,073 174,082 170,636 6.46%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 14.74% 15.39% 31.31% 612.64% -140.77% -387.46% -3.77% -
ROE 13.90% 15.79% 32.77% 360.71% 0.00% 0.00% 0.00% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 169.25 153.02 131.59 38.32 30.10 80.19 237.33 -5.47%
EPS 23.49 23.21 40.31 234.46 -42.64 -276.29 -8.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.47 1.23 0.65 -3.07 -6.84 -1.03 -
Adjusted Per Share Value based on latest NOSH - 186,481
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 74.54 67.39 57.94 12.66 9.29 24.74 71.77 0.63%
EPS 10.34 10.22 17.75 77.48 -13.15 -85.24 -2.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7442 0.6474 0.5416 0.2148 -0.9471 -2.1102 -0.3115 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 4.49 5.05 3.78 3.66 1.38 4.88 8.00 -
P/RPS 2.65 3.30 2.87 9.55 4.58 6.09 3.37 -3.92%
P/EPS 19.11 21.76 9.38 1.56 -3.24 -1.77 -89.39 -
EY 5.23 4.60 10.66 64.06 -30.90 -56.62 -1.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 3.44 3.07 5.63 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 12/11/09 11/11/08 30/10/07 22/11/06 29/11/05 30/11/04 -
Price 4.21 4.75 2.97 6.20 1.50 3.35 5.50 -
P/RPS 2.49 3.10 2.26 16.18 4.98 4.18 2.32 1.18%
P/EPS 17.92 20.47 7.37 2.64 -3.52 -1.21 -61.45 -
EY 5.58 4.89 13.57 37.82 -28.43 -82.47 -1.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.49 3.23 2.41 9.54 0.00 0.00 0.00 -

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