[BHIC] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 103.48%
YoY- -3.18%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 77,670 103,204 109,423 117,669 126,637 150,295 184,873 -13.45%
PBT -796 10,785 29,639 27,202 344 29,369 34,607 -
Tax -6,367 -4,229 -6,473 -3,276 1,572 -5,783 -205 77.24%
NP -7,163 6,556 23,166 23,926 1,916 23,586 34,402 -
-
NP to SH -7,163 6,556 23,166 23,926 1,916 23,586 34,402 -
-
Tax Rate - 39.21% 21.84% 12.04% -456.98% 19.69% 0.59% -
Total Cost 84,833 96,648 86,257 93,743 124,721 126,709 150,471 -9.10%
-
Net Worth 54,660 86,960 89,444 139,136 233,550 365,233 372,687 -27.36%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - 3,726 12,422 -
Div Payout % - - - - - 15.80% 36.11% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 54,660 86,960 89,444 139,136 233,550 365,233 372,687 -27.36%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -9.22% 6.35% 21.17% 20.33% 1.51% 15.69% 18.61% -
ROE -13.10% 7.54% 25.90% 17.20% 0.82% 6.46% 9.23% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 31.26 41.54 44.04 47.36 50.97 60.49 74.41 -13.45%
EPS -2.88 2.64 9.32 9.63 0.77 9.49 13.85 -
DPS 0.00 0.00 0.00 0.00 0.00 1.50 5.00 -
NAPS 0.22 0.35 0.36 0.56 0.94 1.47 1.50 -27.36%
Adjusted Per Share Value based on latest NOSH - 248,458
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 13.76 18.29 19.39 20.85 22.44 26.63 32.76 -13.45%
EPS -1.27 1.16 4.11 4.24 0.34 4.18 6.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.66 2.20 -
NAPS 0.0969 0.1541 0.1585 0.2466 0.4139 0.6473 0.6605 -27.36%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.54 0.375 0.49 0.65 1.30 1.32 2.15 -
P/RPS 1.73 0.90 1.11 1.37 2.55 2.18 2.89 -8.19%
P/EPS -18.73 14.21 5.26 6.75 168.58 13.91 15.53 -
EY -5.34 7.04 19.03 14.82 0.59 7.19 6.44 -
DY 0.00 0.00 0.00 0.00 0.00 1.14 2.33 -
P/NAPS 2.45 1.07 1.36 1.16 1.38 0.90 1.43 9.38%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 25/11/22 24/11/21 19/11/20 20/11/19 23/11/18 15/11/17 -
Price 0.55 0.40 0.48 0.615 1.28 1.35 2.01 -
P/RPS 1.76 0.96 1.09 1.30 2.51 2.23 2.70 -6.88%
P/EPS -19.08 15.16 5.15 6.39 165.98 14.22 14.52 -
EY -5.24 6.60 19.42 15.66 0.60 7.03 6.89 -
DY 0.00 0.00 0.00 0.00 0.00 1.11 2.49 -
P/NAPS 2.50 1.14 1.33 1.10 1.36 0.92 1.34 10.94%

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