[BHIC] YoY Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -20.08%
YoY- 464.69%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 277,647 307,518 265,641 332,823 319,051 646,518 544,133 -10.59%
PBT 11,770 82,208 -3,949 20,218 7,395 -107,162 1,700 38.01%
Tax -1,194 -5,512 -26,790 -2,368 -4,234 -5,112 16,758 -
NP 10,576 76,696 -30,739 17,850 3,161 -112,274 18,458 -8.85%
-
NP to SH 10,576 76,696 -30,739 17,850 3,161 -131,612 12,782 -3.10%
-
Tax Rate 10.14% 6.70% - 11.71% 57.25% - -985.76% -
Total Cost 267,071 230,822 296,380 314,973 315,890 758,792 525,675 -10.66%
-
Net Worth 345,356 345,356 270,819 300,814 283,242 280,765 427,347 -3.48%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 12,422 - - - - 14,907 16,149 -4.27%
Div Payout % 117.46% - - - - 0.00% 126.35% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 345,356 345,356 270,819 300,814 283,242 280,765 427,347 -3.48%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 3.81% 24.94% -11.57% 5.36% 0.99% -17.37% 3.39% -
ROE 3.06% 22.21% -11.35% 5.93% 1.12% -46.88% 2.99% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 111.75 123.77 106.92 133.88 128.41 260.20 219.00 -10.59%
EPS 4.26 30.87 -12.37 7.18 1.27 -52.97 5.14 -3.07%
DPS 5.00 0.00 0.00 0.00 0.00 6.00 6.50 -4.27%
NAPS 1.39 1.39 1.09 1.21 1.14 1.13 1.72 -3.48%
Adjusted Per Share Value based on latest NOSH - 248,458
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 49.20 54.50 47.08 58.98 56.54 114.57 96.43 -10.60%
EPS 1.87 13.59 -5.45 3.16 0.56 -23.32 2.27 -3.17%
DPS 2.20 0.00 0.00 0.00 0.00 2.64 2.86 -4.27%
NAPS 0.612 0.612 0.4799 0.5331 0.502 0.4976 0.7573 -3.48%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.83 1.85 2.00 2.29 2.74 2.43 3.43 -
P/RPS 1.64 1.49 1.87 1.90 2.13 2.34 1.57 0.72%
P/EPS 42.99 5.99 -16.17 31.89 215.37 -4.34 66.67 -7.04%
EY 2.33 16.69 -6.19 3.14 0.46 -23.04 1.50 7.60%
DY 2.73 0.00 0.00 0.00 0.00 0.00 1.90 6.22%
P/NAPS 1.32 1.33 1.83 1.89 2.40 2.15 1.99 -6.60%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 24/02/17 29/02/16 26/02/15 20/02/14 21/02/13 23/02/12 -
Price 1.88 2.25 1.70 2.22 2.56 1.96 3.68 -
P/RPS 1.68 1.82 1.59 1.84 1.99 1.89 1.68 0.00%
P/EPS 44.17 7.29 -13.74 30.92 201.22 -3.50 71.53 -7.71%
EY 2.26 13.72 -7.28 3.23 0.50 -28.57 1.40 8.30%
DY 2.66 0.00 0.00 0.00 0.00 0.00 1.77 7.01%
P/NAPS 1.35 1.62 1.56 1.83 2.25 1.73 2.14 -7.38%

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