[BHIC] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
15-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -274.23%
YoY- -109.05%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 82,136 81,161 185,394 150,015 227,709 144,206 114,536 -5.38%
PBT 11,459 16,937 -17,917 -5,264 37,021 28,031 38,527 -18.29%
Tax -1,073 -1,006 -4,339 6,464 -6,690 -3,127 -3,023 -15.84%
NP 10,386 15,931 -22,256 1,200 30,331 24,904 35,504 -18.51%
-
NP to SH 10,386 15,931 -27,110 -2,434 26,900 24,750 34,560 -18.14%
-
Tax Rate 9.36% 5.94% - - 18.07% 11.16% 7.85% -
Total Cost 71,750 65,230 207,650 148,815 197,378 119,302 79,032 -1.59%
-
Net Worth 305,603 310,572 352,852 422,224 419,769 365,286 305,598 0.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 305,603 310,572 352,852 422,224 419,769 365,286 305,598 0.00%
NOSH 248,458 248,458 248,458 248,367 248,384 248,493 248,454 0.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 12.64% 19.63% -12.00% 0.80% 13.32% 17.27% 31.00% -
ROE 3.40% 5.13% -7.68% -0.58% 6.41% 6.78% 11.31% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 33.06 32.67 74.61 60.40 91.68 58.03 46.10 -5.38%
EPS 4.18 6.41 -10.91 -0.98 10.83 9.96 13.91 -18.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.25 1.42 1.70 1.69 1.47 1.23 0.00%
Adjusted Per Share Value based on latest NOSH - 248,367
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 14.56 14.38 32.85 26.59 40.35 25.56 20.30 -5.38%
EPS 1.84 2.82 -4.80 -0.43 4.77 4.39 6.12 -18.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5416 0.5504 0.6253 0.7483 0.7439 0.6473 0.5416 0.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.38 2.42 2.00 2.45 4.49 5.05 3.78 -
P/RPS 7.20 7.41 12.92 4.06 4.90 8.70 8.20 -2.14%
P/EPS 56.94 37.74 -18.33 -250.00 41.46 50.70 27.17 13.11%
EY 1.76 2.65 -5.46 -0.40 2.41 1.97 3.68 -11.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.94 1.41 1.44 2.66 3.44 3.07 -7.44%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 05/11/14 14/11/13 20/11/12 15/11/11 22/11/10 12/11/09 11/11/08 -
Price 2.34 2.77 2.52 2.84 4.21 4.75 2.97 -
P/RPS 7.08 8.48 16.28 4.70 4.59 8.19 6.44 1.59%
P/EPS 55.98 43.20 -23.10 -289.80 38.87 47.69 21.35 17.41%
EY 1.79 2.31 -4.33 -0.35 2.57 2.10 4.68 -14.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 2.22 1.77 1.67 2.49 3.23 2.41 -3.88%

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