[BHIC] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
06-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 99.24%
YoY- 159.32%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 69,745 75,154 66,471 61,835 142,217 120,760 104,475 -6.50%
PBT 29,538 9,905 11,668 11,146 -16,430 2,737 18,536 8.06%
Tax -4,274 -743 -499 -865 -928 3,458 -2,213 11.58%
NP 25,264 9,162 11,169 10,281 -17,358 6,195 16,323 7.54%
-
NP to SH 25,264 9,163 11,169 10,177 -17,157 1,397 15,804 8.12%
-
Tax Rate 14.47% 7.50% 4.28% 7.76% - -126.34% 11.94% -
Total Cost 44,481 65,992 55,302 51,554 159,575 114,565 88,152 -10.76%
-
Net Worth 275,788 317,849 295,665 293,180 379,887 426,583 392,615 -5.71%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 275,788 317,849 295,665 293,180 379,887 426,583 392,615 -5.71%
NOSH 248,458 248,458 248,458 248,458 248,458 249,464 248,490 -0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 36.22% 12.19% 16.80% 16.63% -12.21% 5.13% 15.62% -
ROE 9.16% 2.88% 3.78% 3.47% -4.52% 0.33% 4.03% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 28.07 30.27 26.75 24.89 57.28 48.41 42.04 -6.50%
EPS 10.17 3.69 4.50 4.10 -6.91 0.56 6.36 8.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.28 1.19 1.18 1.53 1.71 1.58 -5.70%
Adjusted Per Share Value based on latest NOSH - 248,458
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 12.37 13.33 11.79 10.97 25.23 21.43 18.54 -6.51%
EPS 4.48 1.63 1.98 1.81 -3.04 0.25 2.80 8.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4893 0.5639 0.5246 0.5202 0.674 0.7568 0.6966 -5.71%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.56 1.85 2.50 2.50 2.93 3.96 3.81 -
P/RPS 5.56 6.30 9.34 10.05 12.62 8.18 9.06 -7.80%
P/EPS 15.34 50.14 55.61 61.03 -42.40 707.14 59.91 -20.29%
EY 6.52 1.99 1.80 1.64 -2.36 0.14 1.67 25.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.45 2.10 2.12 1.92 2.32 2.41 -8.53%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 09/08/16 06/08/15 13/08/14 06/08/13 07/08/12 12/08/11 17/08/10 -
Price 1.50 1.84 2.51 2.47 2.67 3.26 4.60 -
P/RPS 5.34 6.27 9.38 9.92 11.50 6.73 10.94 -11.25%
P/EPS 14.75 49.86 55.84 60.30 -38.64 582.14 72.33 -23.26%
EY 6.78 2.01 1.79 1.66 -2.59 0.17 1.38 30.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.44 2.11 2.09 1.75 1.91 2.91 -12.00%

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