[BHIC] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 101.28%
YoY- -31.44%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 109,423 117,669 126,637 150,295 184,873 197,045 203,471 -9.81%
PBT 29,639 27,202 344 29,369 34,607 27,154 23,906 3.64%
Tax -6,473 -3,276 1,572 -5,783 -205 -6,053 -2,385 18.08%
NP 23,166 23,926 1,916 23,586 34,402 21,101 21,521 1.23%
-
NP to SH 23,166 23,926 1,916 23,586 34,402 21,101 21,522 1.23%
-
Tax Rate 21.84% 12.04% -456.98% 19.69% 0.59% 22.29% 9.98% -
Total Cost 86,257 93,743 124,721 126,709 150,471 175,944 181,950 -11.68%
-
Net Worth 89,444 139,136 233,550 365,233 372,687 290,695 323,078 -19.25%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - 3,726 12,422 - - -
Div Payout % - - - 15.80% 36.11% - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 89,444 139,136 233,550 365,233 372,687 290,695 323,078 -19.25%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 21.17% 20.33% 1.51% 15.69% 18.61% 10.71% 10.58% -
ROE 25.90% 17.20% 0.82% 6.46% 9.23% 7.26% 6.66% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 44.04 47.36 50.97 60.49 74.41 79.31 81.87 -9.80%
EPS 9.32 9.63 0.77 9.49 13.85 8.48 8.66 1.23%
DPS 0.00 0.00 0.00 1.50 5.00 0.00 0.00 -
NAPS 0.36 0.56 0.94 1.47 1.50 1.17 1.30 -19.24%
Adjusted Per Share Value based on latest NOSH - 248,458
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 19.41 20.88 22.47 26.67 32.80 34.96 36.10 -9.81%
EPS 4.11 4.24 0.34 4.18 6.10 3.74 3.82 1.22%
DPS 0.00 0.00 0.00 0.66 2.20 0.00 0.00 -
NAPS 0.1587 0.2469 0.4144 0.648 0.6612 0.5158 0.5732 -19.25%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.49 0.65 1.30 1.32 2.15 1.60 2.17 -
P/RPS 1.11 1.37 2.55 2.18 2.89 2.02 2.75 -14.02%
P/EPS 5.26 6.75 168.58 13.91 15.53 18.84 25.06 -22.89%
EY 19.03 14.82 0.59 7.19 6.44 5.31 3.99 29.71%
DY 0.00 0.00 0.00 1.14 2.33 0.00 0.00 -
P/NAPS 1.36 1.16 1.38 0.90 1.43 1.37 1.67 -3.36%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 24/11/21 19/11/20 20/11/19 23/11/18 15/11/17 09/11/16 09/11/15 -
Price 0.48 0.615 1.28 1.35 2.01 2.00 2.29 -
P/RPS 1.09 1.30 2.51 2.23 2.70 2.52 2.90 -15.03%
P/EPS 5.15 6.39 165.98 14.22 14.52 23.55 26.44 -23.84%
EY 19.42 15.66 0.60 7.03 6.89 4.25 3.78 31.32%
DY 0.00 0.00 0.00 1.11 2.49 0.00 0.00 -
P/NAPS 1.33 1.10 1.36 0.92 1.34 1.71 1.76 -4.55%

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