[BHIC] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 85.47%
YoY- 1.2%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 207,401 432,408 387,466 420,592 380,269 326,916 71,453 19.41%
PBT 33,307 -46,438 16,089 75,077 72,878 108,600 438,203 -34.89%
Tax -2,091 -6,389 4,885 -13,075 -14,353 -6,251 -450 29.14%
NP 31,216 -52,827 20,974 62,002 58,525 102,349 437,753 -35.57%
-
NP to SH 31,216 -58,776 9,035 58,372 57,679 100,148 437,216 -35.56%
-
Tax Rate 6.28% - -30.36% 17.42% 19.69% 5.76% 0.10% -
Total Cost 176,185 485,235 366,492 358,590 321,744 224,567 -366,300 -
-
Net Worth 310,572 352,755 421,964 419,960 365,308 305,586 121,210 16.96%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 310,572 352,755 421,964 419,960 365,308 305,586 121,210 16.96%
NOSH 248,458 248,458 248,214 248,497 248,509 248,444 186,477 4.89%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 15.05% -12.22% 5.41% 14.74% 15.39% 31.31% 612.64% -
ROE 10.05% -16.66% 2.14% 13.90% 15.79% 32.77% 360.71% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 83.48 174.06 156.10 169.25 153.02 131.59 38.32 13.84%
EPS 12.56 -23.66 3.64 23.49 23.21 40.31 234.46 -38.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.42 1.70 1.69 1.47 1.23 0.65 11.50%
Adjusted Per Share Value based on latest NOSH - 248,384
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 36.76 76.63 68.67 74.54 67.39 57.94 12.66 19.42%
EPS 5.53 -10.42 1.60 10.34 10.22 17.75 77.48 -35.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5504 0.6251 0.7478 0.7442 0.6474 0.5416 0.2148 16.96%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.42 2.00 2.45 4.49 5.05 3.78 3.66 -
P/RPS 2.90 3.26 1.57 2.65 3.30 2.87 9.55 -18.00%
P/EPS 19.26 -8.45 67.31 19.11 21.76 9.38 1.56 51.96%
EY 5.19 -11.83 1.49 5.23 4.60 10.66 64.06 -34.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.41 1.44 2.66 3.44 3.07 5.63 -16.25%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 14/11/13 20/11/12 15/11/11 22/11/10 12/11/09 11/11/08 30/10/07 -
Price 2.77 2.52 2.84 4.21 4.75 2.97 6.20 -
P/RPS 3.32 4.10 1.82 2.49 3.10 2.26 16.18 -23.18%
P/EPS 22.05 -10.65 78.02 17.92 20.47 7.37 2.64 42.39%
EY 4.54 -9.39 1.28 5.58 4.89 13.57 37.82 -29.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 1.77 1.67 2.49 3.23 2.41 9.54 -21.55%

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