[BHIC] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -58.01%
YoY- -1013.8%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 64,921 82,136 81,161 185,394 150,015 227,709 144,206 -12.44%
PBT 5,434 11,459 16,937 -17,917 -5,264 37,021 28,031 -23.91%
Tax -1,493 -1,073 -1,006 -4,339 6,464 -6,690 -3,127 -11.58%
NP 3,941 10,386 15,931 -22,256 1,200 30,331 24,904 -26.44%
-
NP to SH 3,941 10,386 15,931 -27,110 -2,434 26,900 24,750 -26.36%
-
Tax Rate 27.48% 9.36% 5.94% - - 18.07% 11.16% -
Total Cost 60,980 71,750 65,230 207,650 148,815 197,378 119,302 -10.57%
-
Net Worth 322,220 305,603 310,572 352,852 422,224 419,769 365,286 -2.06%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 322,220 305,603 310,572 352,852 422,224 419,769 365,286 -2.06%
NOSH 248,458 248,458 248,458 248,458 248,367 248,384 248,493 -0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 6.07% 12.64% 19.63% -12.00% 0.80% 13.32% 17.27% -
ROE 1.22% 3.40% 5.13% -7.68% -0.58% 6.41% 6.78% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 26.19 33.06 32.67 74.61 60.40 91.68 58.03 -12.41%
EPS 1.59 4.18 6.41 -10.91 -0.98 10.83 9.96 -26.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.23 1.25 1.42 1.70 1.69 1.47 -2.02%
Adjusted Per Share Value based on latest NOSH - 248,458
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 11.51 14.56 14.38 32.85 26.59 40.35 25.56 -12.44%
EPS 0.70 1.84 2.82 -4.80 -0.43 4.77 4.39 -26.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.571 0.5416 0.5504 0.6253 0.7483 0.7439 0.6473 -2.06%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.17 2.38 2.42 2.00 2.45 4.49 5.05 -
P/RPS 9.29 7.20 7.41 12.92 4.06 4.90 8.70 1.09%
P/EPS 136.48 56.94 37.74 -18.33 -250.00 41.46 50.70 17.93%
EY 0.73 1.76 2.65 -5.46 -0.40 2.41 1.97 -15.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.93 1.94 1.41 1.44 2.66 3.44 -11.34%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 09/11/15 05/11/14 14/11/13 20/11/12 15/11/11 22/11/10 12/11/09 -
Price 2.29 2.34 2.77 2.52 2.84 4.21 4.75 -
P/RPS 9.81 7.08 8.48 16.28 4.70 4.59 8.19 3.05%
P/EPS 144.03 55.98 43.20 -23.10 -289.80 38.87 47.69 20.21%
EY 0.69 1.79 2.31 -4.33 -0.35 2.57 2.10 -16.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.90 2.22 1.77 1.67 2.49 3.23 -9.62%

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