[BHIC] YoY Quarter Result on 30-Jun-2021 [#2]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 1442.9%
YoY- 2269.49%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 100,972 32,799 29,869 47,154 35,905 53,930 49,160 12.73%
PBT 34,403 9,445 237 15,601 1,579 4,891 7,594 28.60%
Tax -9,240 -4,391 -754 -3,300 -2,146 -1,952 -377 70.35%
NP 25,163 5,054 -517 12,301 -567 2,939 7,217 23.11%
-
NP to SH 25,163 5,054 -517 12,301 -567 2,939 7,217 23.11%
-
Tax Rate 26.86% 46.49% 318.14% 21.15% 135.91% 39.91% 4.96% -
Total Cost 75,809 27,745 30,386 34,853 36,472 50,991 41,943 10.35%
-
Net Worth 174,926 59,629 86,960 77,021 136,651 231,065 355,294 -11.12%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - 3,726 -
Div Payout % - - - - - - 51.64% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 174,926 59,629 86,960 77,021 136,651 231,065 355,294 -11.12%
NOSH 564,279 248,458 248,458 248,458 248,458 248,458 248,458 14.63%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 24.92% 15.41% -1.73% 26.09% -1.58% 5.45% 14.68% -
ROE 14.38% 8.48% -0.59% 15.97% -0.41% 1.27% 2.03% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 17.89 13.20 12.02 18.98 14.45 21.71 19.79 -1.66%
EPS 4.46 2.03 -0.21 4.95 -0.23 1.18 2.90 7.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.31 0.24 0.35 0.31 0.55 0.93 1.43 -22.47%
Adjusted Per Share Value based on latest NOSH - 248,458
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 17.89 5.81 5.29 8.36 6.36 9.56 8.71 12.73%
EPS 4.46 0.90 -0.09 2.18 -0.10 0.52 1.28 23.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.66 -
NAPS 0.31 0.1057 0.1541 0.1365 0.2422 0.4095 0.6296 -11.12%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.50 0.33 0.48 0.54 0.705 1.26 1.44 -
P/RPS 2.79 2.50 3.99 2.85 4.88 5.80 7.28 -14.76%
P/EPS 11.21 16.22 -230.68 10.91 -308.93 106.52 49.57 -21.92%
EY 8.92 6.16 -0.43 9.17 -0.32 0.94 2.02 28.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.04 -
P/NAPS 1.61 1.38 1.37 1.74 1.28 1.35 1.01 8.07%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 29/08/23 25/08/22 25/08/21 19/08/20 23/08/19 21/08/18 -
Price 0.49 0.51 0.395 0.50 0.63 1.29 1.37 -
P/RPS 2.74 3.86 3.29 2.63 4.36 5.94 6.92 -14.29%
P/EPS 10.99 25.07 -189.83 10.10 -276.06 109.05 47.16 -21.53%
EY 9.10 3.99 -0.53 9.90 -0.36 0.92 2.12 27.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.09 -
P/NAPS 1.58 2.13 1.13 1.61 1.15 1.39 0.96 8.65%

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