[BHIC] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
15-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -86.7%
YoY- -50.83%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 56,475 116,691 88,408 115,769 100,981 14,690 15,472 24.06%
PBT -13,672 18,616 19,520 22,102 31,773 466 -13,429 0.29%
Tax -457 -5,037 -4,172 -6,807 -331 -522 -261 9.77%
NP -14,129 13,579 15,348 15,295 31,442 -56 -13,690 0.52%
-
NP to SH -14,509 10,072 15,668 15,312 31,142 -317 -13,910 0.70%
-
Tax Rate - 27.06% 21.37% 30.80% 1.04% 112.02% - -
Total Cost 70,604 103,112 73,060 100,474 69,539 14,746 29,162 15.86%
-
Net Worth 397,506 425,262 389,837 335,571 241,083 -551,227 -470,050 -
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 397,506 425,262 389,837 335,571 241,083 -551,227 -470,050 -
NOSH 248,441 248,691 248,304 248,571 248,539 176,111 174,092 6.10%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -25.02% 11.64% 17.36% 13.21% 31.14% -0.38% -88.48% -
ROE -3.65% 2.37% 4.02% 4.56% 12.92% 0.00% 0.00% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 22.73 46.92 35.60 46.57 40.63 8.34 8.89 16.91%
EPS -5.84 4.05 6.31 6.16 12.53 -0.18 -7.99 -5.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.71 1.57 1.35 0.97 -3.13 -2.70 -
Adjusted Per Share Value based on latest NOSH - 248,571
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 10.01 20.68 15.67 20.52 17.90 2.60 2.74 24.07%
EPS -2.57 1.78 2.78 2.71 5.52 -0.06 -2.47 0.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7045 0.7536 0.6909 0.5947 0.4272 -0.9769 -0.833 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 3.48 4.15 4.01 2.62 4.92 2.25 1.98 -
P/RPS 15.31 8.84 11.26 5.63 12.11 26.97 22.28 -6.05%
P/EPS -59.59 102.47 63.55 42.53 39.27 -1,250.00 -24.78 15.73%
EY -1.68 0.98 1.57 2.35 2.55 -0.08 -4.04 -13.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 2.43 2.55 1.94 5.07 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 15/05/12 26/05/11 18/05/10 15/05/09 05/05/08 30/05/07 26/05/06 -
Price 2.84 4.23 3.96 3.30 4.80 2.47 1.98 -
P/RPS 12.49 9.01 11.12 7.09 11.81 29.61 22.28 -9.18%
P/EPS -48.63 104.44 62.76 53.57 38.31 -1,372.22 -24.78 11.88%
EY -2.06 0.96 1.59 1.87 2.61 -0.07 -4.04 -10.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 2.47 2.52 2.44 4.95 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