[BHIC] YoY Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 263.47%
YoY- 349.51%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 168,920 169,113 277,647 307,518 265,641 332,823 319,051 -10.05%
PBT -102,164 -104,615 11,770 82,208 -3,949 20,218 7,395 -
Tax -14,472 -3,711 -1,194 -5,512 -26,790 -2,368 -4,234 22.72%
NP -116,636 -108,326 10,576 76,696 -30,739 17,850 3,161 -
-
NP to SH -116,636 -108,326 10,576 76,696 -30,739 17,850 3,161 -
-
Tax Rate - - 10.14% 6.70% - 11.71% 57.25% -
Total Cost 285,556 277,439 267,071 230,822 296,380 314,973 315,890 -1.66%
-
Net Worth 116,775 233,550 345,356 345,356 270,819 300,814 283,242 -13.72%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - 3,726 12,422 - - - - -
Div Payout % - 0.00% 117.46% - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 116,775 233,550 345,356 345,356 270,819 300,814 283,242 -13.72%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -69.05% -64.06% 3.81% 24.94% -11.57% 5.36% 0.99% -
ROE -99.88% -46.38% 3.06% 22.21% -11.35% 5.93% 1.12% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 67.99 68.07 111.75 123.77 106.92 133.88 128.41 -10.05%
EPS -46.94 -43.60 4.26 30.87 -12.37 7.18 1.27 -
DPS 0.00 1.50 5.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.94 1.39 1.39 1.09 1.21 1.14 -13.72%
Adjusted Per Share Value based on latest NOSH - 248,458
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 29.97 30.00 49.26 54.56 47.13 59.05 56.61 -10.05%
EPS -20.69 -19.22 1.88 13.61 -5.45 3.17 0.56 -
DPS 0.00 0.66 2.20 0.00 0.00 0.00 0.00 -
NAPS 0.2072 0.4144 0.6127 0.6127 0.4805 0.5337 0.5025 -13.72%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.24 1.31 1.83 1.85 2.00 2.29 2.74 -
P/RPS 1.82 1.92 1.64 1.49 1.87 1.90 2.13 -2.58%
P/EPS -2.64 -3.00 42.99 5.99 -16.17 31.89 215.37 -
EY -37.86 -33.28 2.33 16.69 -6.19 3.14 0.46 -
DY 0.00 1.15 2.73 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 1.39 1.32 1.33 1.83 1.89 2.40 1.60%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/02/20 27/02/19 27/02/18 24/02/17 29/02/16 26/02/15 20/02/14 -
Price 1.15 1.29 1.88 2.25 1.70 2.22 2.56 -
P/RPS 1.69 1.90 1.68 1.82 1.59 1.84 1.99 -2.68%
P/EPS -2.45 -2.96 44.17 7.29 -13.74 30.92 201.22 -
EY -40.82 -33.80 2.26 13.72 -7.28 3.23 0.50 -
DY 0.00 1.16 2.66 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 1.37 1.35 1.62 1.56 1.83 2.25 1.42%

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