[BHIC] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
12-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 40.49%
YoY- -28.39%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 185,394 150,015 227,709 144,206 114,536 29,215 11,791 58.21%
PBT -17,917 -5,264 37,021 28,031 38,527 436,026 -48,000 -15.13%
Tax -4,339 6,464 -6,690 -3,127 -3,023 208 217 -
NP -22,256 1,200 30,331 24,904 35,504 436,234 -47,783 -11.94%
-
NP to SH -27,110 -2,434 26,900 24,750 34,560 436,031 -48,058 -9.09%
-
Tax Rate - - 18.07% 11.16% 7.85% -0.05% - -
Total Cost 207,650 148,815 197,378 119,302 79,032 -407,019 59,574 23.11%
-
Net Worth 352,852 422,224 419,769 365,286 305,598 121,212 -534,364 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 352,852 422,224 419,769 365,286 305,598 121,212 -534,364 -
NOSH 248,458 248,367 248,384 248,493 248,454 186,481 174,060 6.10%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -12.00% 0.80% 13.32% 17.27% 31.00% 1,493.19% -405.25% -
ROE -7.68% -0.58% 6.41% 6.78% 11.31% 359.72% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 74.61 60.40 91.68 58.03 46.10 15.67 6.77 49.12%
EPS -10.91 -0.98 10.83 9.96 13.91 233.82 -27.61 -14.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.70 1.69 1.47 1.23 0.65 -3.07 -
Adjusted Per Share Value based on latest NOSH - 248,493
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 32.89 26.62 40.40 25.59 20.32 5.18 2.09 58.23%
EPS -4.81 -0.43 4.77 4.39 6.13 77.36 -8.53 -9.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.626 0.7491 0.7448 0.6481 0.5422 0.2151 -0.9481 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.00 2.45 4.49 5.05 3.78 3.66 1.38 -
P/RPS 12.92 4.06 4.90 8.70 8.20 23.36 20.37 -7.30%
P/EPS -18.33 -250.00 41.46 50.70 27.17 1.57 -5.00 24.14%
EY -5.46 -0.40 2.41 1.97 3.68 63.89 -20.01 -19.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.44 2.66 3.44 3.07 5.63 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 15/11/11 22/11/10 12/11/09 11/11/08 30/10/07 22/11/06 -
Price 2.52 2.84 4.21 4.75 2.97 6.20 1.50 -
P/RPS 16.28 4.70 4.59 8.19 6.44 39.58 22.14 -4.99%
P/EPS -23.10 -289.80 38.87 47.69 21.35 2.65 -5.43 27.26%
EY -4.33 -0.35 2.57 2.10 4.68 37.71 -18.41 -21.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.67 2.49 3.23 2.41 9.54 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