[BHIC] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -2687.73%
YoY- -563.78%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 117,153 80,476 170,963 531,802 1,049,363 1,040,570 985,877 -29.87%
PBT 474,890 -89,914 -619,464 -532,057 90,710 87,689 131,089 23.91%
Tax 11,427 -3,343 -235 106,315 1,089 1,257 -87,671 -
NP 486,317 -93,257 -619,699 -425,742 91,799 88,946 43,418 49.55%
-
NP to SH 485,469 -94,218 -533,490 -425,742 91,799 88,946 43,418 49.50%
-
Tax Rate -2.41% - - - -1.20% -1.43% 66.88% -
Total Cost -369,164 173,733 790,662 957,544 957,564 951,624 942,459 -
-
Net Worth 125,788 -490,871 -423,027 193,732 -245,145 -197,116 -25,480 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 2,246 - - - - 6,333 6,330 -15.85%
Div Payout % 0.46% - - - - 7.12% 14.58% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 125,788 -490,871 -423,027 193,732 -245,145 -197,116 -25,480 -
NOSH 149,748 174,067 174,085 171,444 158,158 79,163 79,131 11.21%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 415.11% -115.88% -362.48% -80.06% 8.75% 8.55% 4.40% -
ROE 385.94% 0.00% 0.00% -219.76% 0.00% 0.00% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 78.23 46.23 98.21 310.19 663.49 1,314.46 1,245.87 -36.94%
EPS 324.19 -54.12 -306.46 -248.32 58.01 56.20 54.90 34.42%
DPS 1.50 0.00 0.00 0.00 0.00 8.00 8.00 -24.33%
NAPS 0.84 -2.82 -2.43 1.13 -1.55 -2.49 -0.322 -
Adjusted Per Share Value based on latest NOSH - 171,446
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 20.79 14.28 30.33 94.35 186.18 184.62 174.91 -29.86%
EPS 86.13 -16.72 -94.65 -75.54 16.29 15.78 7.70 49.51%
DPS 0.40 0.00 0.00 0.00 0.00 1.12 1.12 -15.76%
NAPS 0.2232 -0.8709 -0.7505 0.3437 -0.4349 -0.3497 -0.0452 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 7.45 1.30 2.20 4.53 31.50 12.50 17.12 -
P/RPS 9.52 2.81 2.24 1.46 4.75 0.95 1.37 38.11%
P/EPS 2.30 -2.40 -0.72 -1.82 54.27 11.13 31.20 -35.23%
EY 43.52 -41.64 -139.30 -54.82 1.84 8.99 3.20 54.46%
DY 0.20 0.00 0.00 0.00 0.00 0.64 0.47 -13.26%
P/NAPS 8.87 0.00 0.00 4.01 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 26/02/07 28/02/06 28/02/05 27/02/04 27/02/03 28/02/02 -
Price 6.05 2.70 2.17 3.62 30.00 13.75 16.25 -
P/RPS 7.73 5.84 2.21 1.17 4.52 1.05 1.30 34.57%
P/EPS 1.87 -4.99 -0.71 -1.46 51.69 12.24 29.62 -36.88%
EY 53.59 -20.05 -141.22 -68.60 1.93 8.17 3.38 58.46%
DY 0.25 0.00 0.00 0.00 0.00 0.58 0.49 -10.60%
P/NAPS 7.20 0.00 0.00 3.20 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