[BHIC] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
12-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 75.16%
YoY- -42.41%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 432,408 387,466 420,592 380,269 326,916 71,453 52,394 42.11%
PBT -46,438 16,089 75,077 72,878 108,600 438,203 -73,300 -7.31%
Tax -6,389 4,885 -13,075 -14,353 -6,251 -450 -457 55.14%
NP -52,827 20,974 62,002 58,525 102,349 437,753 -73,757 -5.40%
-
NP to SH -58,776 9,035 58,372 57,679 100,148 437,216 -74,225 -3.81%
-
Tax Rate - -30.36% 17.42% 19.69% 5.76% 0.10% - -
Total Cost 485,235 366,492 358,590 321,744 224,567 -366,300 126,151 25.14%
-
Net Worth 352,755 421,964 419,960 365,308 305,586 121,210 -534,406 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 352,755 421,964 419,960 365,308 305,586 121,210 -534,406 -
NOSH 248,458 248,214 248,497 248,509 248,444 186,477 174,073 6.10%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -12.22% 5.41% 14.74% 15.39% 31.31% 612.64% -140.77% -
ROE -16.66% 2.14% 13.90% 15.79% 32.77% 360.71% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 174.06 156.10 169.25 153.02 131.59 38.32 30.10 33.93%
EPS -23.66 3.64 23.49 23.21 40.31 234.46 -42.64 -9.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.70 1.69 1.47 1.23 0.65 -3.07 -
Adjusted Per Share Value based on latest NOSH - 248,493
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 76.63 68.67 74.54 67.39 57.94 12.66 9.29 42.09%
EPS -10.42 1.60 10.34 10.22 17.75 77.48 -13.15 -3.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6251 0.7478 0.7442 0.6474 0.5416 0.2148 -0.9471 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.00 2.45 4.49 5.05 3.78 3.66 1.38 -
P/RPS 3.26 1.57 2.65 3.30 2.87 9.55 4.58 -5.50%
P/EPS -8.45 67.31 19.11 21.76 9.38 1.56 -3.24 17.30%
EY -11.83 1.49 5.23 4.60 10.66 64.06 -30.90 -14.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.44 2.66 3.44 3.07 5.63 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 15/11/11 22/11/10 12/11/09 11/11/08 30/10/07 22/11/06 -
Price 2.52 2.84 4.21 4.75 2.97 6.20 1.50 -
P/RPS 4.10 1.82 2.49 3.10 2.26 16.18 4.98 -3.18%
P/EPS -10.65 78.02 17.92 20.47 7.37 2.64 -3.52 20.24%
EY -9.39 1.28 5.58 4.89 13.57 37.82 -28.43 -16.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.67 2.49 3.23 2.41 9.54 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