[BHIC] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 49.14%
YoY- 3.21%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 80,476 170,963 531,802 1,049,363 1,040,570 985,877 755,735 -31.14%
PBT -89,914 -619,464 -532,057 90,710 87,689 131,089 104,007 -
Tax -3,343 -235 106,315 1,089 1,257 -87,671 -85,070 -41.67%
NP -93,257 -619,699 -425,742 91,799 88,946 43,418 18,937 -
-
NP to SH -94,218 -533,490 -425,742 91,799 88,946 43,418 18,937 -
-
Tax Rate - - - -1.20% -1.43% 66.88% 81.79% -
Total Cost 173,733 790,662 957,544 957,564 951,624 942,459 736,798 -21.39%
-
Net Worth -490,871 -423,027 193,732 -245,145 -197,116 -25,480 -30,228 59.09%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - 6,333 6,330 6,330 -
Div Payout % - - - - 7.12% 14.58% 33.43% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth -490,871 -423,027 193,732 -245,145 -197,116 -25,480 -30,228 59.09%
NOSH 174,067 174,085 171,444 158,158 79,163 79,131 79,131 14.03%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -115.88% -362.48% -80.06% 8.75% 8.55% 4.40% 2.51% -
ROE 0.00% 0.00% -219.76% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 46.23 98.21 310.19 663.49 1,314.46 1,245.87 955.04 -39.61%
EPS -54.12 -306.46 -248.32 58.01 56.20 54.90 23.93 -
DPS 0.00 0.00 0.00 0.00 8.00 8.00 8.00 -
NAPS -2.82 -2.43 1.13 -1.55 -2.49 -0.322 -0.382 39.51%
Adjusted Per Share Value based on latest NOSH - 158,010
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 14.26 30.30 94.24 185.97 184.41 174.71 133.93 -31.14%
EPS -16.70 -94.54 -75.45 16.27 15.76 7.69 3.36 -
DPS 0.00 0.00 0.00 0.00 1.12 1.12 1.12 -
NAPS -0.8699 -0.7497 0.3433 -0.4344 -0.3493 -0.0452 -0.0536 59.08%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.30 2.20 4.53 31.50 12.50 17.12 21.38 -
P/RPS 2.81 2.24 1.46 4.75 0.95 1.37 2.24 3.84%
P/EPS -2.40 -0.72 -1.82 54.27 11.13 31.20 89.34 -
EY -41.64 -139.30 -54.82 1.84 8.99 3.20 1.12 -
DY 0.00 0.00 0.00 0.00 0.64 0.47 0.37 -
P/NAPS 0.00 0.00 4.01 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 28/02/06 28/02/05 27/02/04 27/02/03 28/02/02 26/02/01 -
Price 2.70 2.17 3.62 30.00 13.75 16.25 20.38 -
P/RPS 5.84 2.21 1.17 4.52 1.05 1.30 2.13 18.29%
P/EPS -4.99 -0.71 -1.46 51.69 12.24 29.62 85.16 -
EY -20.05 -141.22 -68.60 1.93 8.17 3.38 1.17 -
DY 0.00 0.00 0.00 0.00 0.58 0.49 0.39 -
P/NAPS 0.00 0.00 3.20 0.00 0.00 0.00 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