[BHIC] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 32.25%
YoY- -33.74%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 646,518 544,133 649,797 543,851 496,259 117,153 80,476 41.47%
PBT -107,162 1,700 95,054 94,876 134,681 474,890 -89,914 2.96%
Tax -5,112 16,758 -15,399 -18,221 -17,703 11,427 -3,343 7.32%
NP -112,274 18,458 79,655 76,655 116,978 486,317 -93,257 3.13%
-
NP to SH -131,612 12,782 69,806 76,280 115,120 485,469 -94,218 5.72%
-
Tax Rate - -985.76% 16.20% 19.21% 13.14% -2.41% - -
Total Cost 758,792 525,675 570,142 467,196 379,281 -369,164 173,733 27.82%
-
Net Worth 280,765 427,347 429,766 375,188 313,052 125,788 -490,871 -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 14,907 16,149 14,905 - 13,665 2,246 - -
Div Payout % 0.00% 126.35% 21.35% - 11.87% 0.46% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 280,765 427,347 429,766 375,188 313,052 125,788 -490,871 -
NOSH 248,458 248,458 248,419 248,469 248,454 149,748 174,067 6.10%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -17.37% 3.39% 12.26% 14.09% 23.57% 415.11% -115.88% -
ROE -46.88% 2.99% 16.24% 20.33% 36.77% 385.94% 0.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 260.20 219.00 261.57 218.88 199.74 78.23 46.23 33.33%
EPS -52.97 5.14 28.10 30.70 46.33 324.19 -54.12 -0.35%
DPS 6.00 6.50 6.00 0.00 5.50 1.50 0.00 -
NAPS 1.13 1.72 1.73 1.51 1.26 0.84 -2.82 -
Adjusted Per Share Value based on latest NOSH - 248,344
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 114.71 96.54 115.29 96.49 88.05 20.79 14.28 41.47%
EPS -23.35 2.27 12.39 13.53 20.42 86.13 -16.72 5.71%
DPS 2.64 2.87 2.64 0.00 2.42 0.40 0.00 -
NAPS 0.4981 0.7582 0.7625 0.6657 0.5554 0.2232 -0.8709 -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.43 3.43 4.24 5.10 2.85 7.45 1.30 -
P/RPS 2.34 1.57 1.62 2.33 1.43 9.52 2.81 -3.00%
P/EPS -4.34 66.67 15.09 16.61 6.15 2.30 -2.40 10.36%
EY -23.04 1.50 6.63 6.02 16.26 43.52 -41.64 -9.38%
DY 0.00 1.90 1.42 0.00 1.93 0.20 0.00 -
P/NAPS 2.15 1.99 2.45 3.38 2.26 8.87 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 23/02/12 21/02/11 22/02/10 17/02/09 27/02/08 26/02/07 -
Price 1.96 3.68 4.00 4.61 2.69 6.05 2.70 -
P/RPS 1.89 1.68 1.53 2.11 1.35 7.73 5.84 -17.12%
P/EPS -3.50 71.53 14.23 15.02 5.81 1.87 -4.99 -5.73%
EY -28.57 1.40 7.03 6.66 17.22 53.59 -20.05 6.07%
DY 0.00 1.77 1.50 0.00 2.04 0.25 0.00 -
P/NAPS 1.73 2.14 2.31 3.05 2.13 7.20 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