[BHIC] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 104.23%
YoY- 153.11%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 197,045 203,471 212,811 207,401 432,408 387,466 420,592 -11.86%
PBT 27,154 23,906 23,938 33,307 -46,438 16,089 75,077 -15.57%
Tax -6,053 -2,385 -1,604 -2,091 -6,389 4,885 -13,075 -12.03%
NP 21,101 21,521 22,334 31,216 -52,827 20,974 62,002 -16.42%
-
NP to SH 21,101 21,522 22,334 31,216 -58,776 9,035 58,372 -15.58%
-
Tax Rate 22.29% 9.98% 6.70% 6.28% - -30.36% 17.42% -
Total Cost 175,944 181,950 190,477 176,185 485,235 366,492 358,590 -11.18%
-
Net Worth 290,695 323,078 305,603 310,572 352,755 421,964 419,960 -5.94%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 290,695 323,078 305,603 310,572 352,755 421,964 419,960 -5.94%
NOSH 248,458 248,458 248,458 248,458 248,458 248,214 248,497 -0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 10.71% 10.58% 10.49% 15.05% -12.22% 5.41% 14.74% -
ROE 7.26% 6.66% 7.31% 10.05% -16.66% 2.14% 13.90% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 79.31 81.87 85.65 83.48 174.06 156.10 169.25 -11.85%
EPS 8.48 8.66 8.99 12.56 -23.66 3.64 23.49 -15.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.30 1.23 1.25 1.42 1.70 1.69 -5.93%
Adjusted Per Share Value based on latest NOSH - 248,458
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 34.92 36.06 37.71 36.76 76.63 68.67 74.54 -11.86%
EPS 3.74 3.81 3.96 5.53 -10.42 1.60 10.34 -15.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5152 0.5726 0.5416 0.5504 0.6251 0.7478 0.7442 -5.93%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.60 2.17 2.38 2.42 2.00 2.45 4.49 -
P/RPS 2.02 2.75 2.78 2.90 3.26 1.57 2.65 -4.41%
P/EPS 18.84 25.06 26.48 19.26 -8.45 67.31 19.11 -0.23%
EY 5.31 3.99 3.78 5.19 -11.83 1.49 5.23 0.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.67 1.93 1.94 1.41 1.44 2.66 -10.46%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 09/11/16 09/11/15 05/11/14 14/11/13 20/11/12 15/11/11 22/11/10 -
Price 2.00 2.29 2.34 2.77 2.52 2.84 4.21 -
P/RPS 2.52 2.90 2.73 3.32 4.10 1.82 2.49 0.19%
P/EPS 23.55 26.44 26.03 22.05 -10.65 78.02 17.92 4.65%
EY 4.25 3.78 3.84 4.54 -9.39 1.28 5.58 -4.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.76 1.90 2.22 1.77 1.67 2.49 -6.06%

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