[BHIC] YoY Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 11.04%
YoY- 615.26%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 649,797 543,851 496,259 117,153 80,476 170,963 531,802 3.39%
PBT 95,054 94,876 134,681 474,890 -89,914 -619,464 -532,057 -
Tax -15,399 -18,221 -17,703 11,427 -3,343 -235 106,315 -
NP 79,655 76,655 116,978 486,317 -93,257 -619,699 -425,742 -
-
NP to SH 69,806 76,280 115,120 485,469 -94,218 -533,490 -425,742 -
-
Tax Rate 16.20% 19.21% 13.14% -2.41% - - - -
Total Cost 570,142 467,196 379,281 -369,164 173,733 790,662 957,544 -8.27%
-
Net Worth 429,766 375,188 313,052 125,788 -490,871 -423,027 193,732 14.19%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 14,905 - 13,665 2,246 - - - -
Div Payout % 21.35% - 11.87% 0.46% - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 429,766 375,188 313,052 125,788 -490,871 -423,027 193,732 14.19%
NOSH 248,419 248,469 248,454 149,748 174,067 174,085 171,444 6.37%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 12.26% 14.09% 23.57% 415.11% -115.88% -362.48% -80.06% -
ROE 16.24% 20.33% 36.77% 385.94% 0.00% 0.00% -219.76% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 261.57 218.88 199.74 78.23 46.23 98.21 310.19 -2.80%
EPS 28.10 30.70 46.33 324.19 -54.12 -306.46 -248.32 -
DPS 6.00 0.00 5.50 1.50 0.00 0.00 0.00 -
NAPS 1.73 1.51 1.26 0.84 -2.82 -2.43 1.13 7.35%
Adjusted Per Share Value based on latest NOSH - 149,761
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 115.16 96.38 87.95 20.76 14.26 30.30 94.24 3.39%
EPS 12.37 13.52 20.40 86.03 -16.70 -94.54 -75.45 -
DPS 2.64 0.00 2.42 0.40 0.00 0.00 0.00 -
NAPS 0.7616 0.6649 0.5548 0.2229 -0.8699 -0.7497 0.3433 14.19%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 4.24 5.10 2.85 7.45 1.30 2.20 4.53 -
P/RPS 1.62 2.33 1.43 9.52 2.81 2.24 1.46 1.74%
P/EPS 15.09 16.61 6.15 2.30 -2.40 -0.72 -1.82 -
EY 6.63 6.02 16.26 43.52 -41.64 -139.30 -54.82 -
DY 1.42 0.00 1.93 0.20 0.00 0.00 0.00 -
P/NAPS 2.45 3.38 2.26 8.87 0.00 0.00 4.01 -7.88%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 21/02/11 22/02/10 17/02/09 27/02/08 26/02/07 28/02/06 28/02/05 -
Price 4.00 4.61 2.69 6.05 2.70 2.17 3.62 -
P/RPS 1.53 2.11 1.35 7.73 5.84 2.21 1.17 4.57%
P/EPS 14.23 15.02 5.81 1.87 -4.99 -0.71 -1.46 -
EY 7.03 6.66 17.22 53.59 -20.05 -141.22 -68.60 -
DY 1.50 0.00 2.04 0.25 0.00 0.00 0.00 -
P/NAPS 2.31 3.05 2.13 7.20 0.00 0.00 3.20 -5.28%

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