[BHIC] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 56.54%
YoY- 158.76%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 64,308 64,921 82,136 81,161 185,394 150,015 227,709 -18.98%
PBT 13,666 5,434 11,459 16,937 -17,917 -5,264 37,021 -15.29%
Tax 1,213 -1,493 -1,073 -1,006 -4,339 6,464 -6,690 -
NP 14,879 3,941 10,386 15,931 -22,256 1,200 30,331 -11.18%
-
NP to SH 14,879 3,941 10,386 15,931 -27,110 -2,434 26,900 -9.39%
-
Tax Rate -8.88% 27.48% 9.36% 5.94% - - 18.07% -
Total Cost 49,429 60,980 71,750 65,230 207,650 148,815 197,378 -20.59%
-
Net Worth 290,695 322,220 305,603 310,572 352,852 422,224 419,769 -5.93%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 290,695 322,220 305,603 310,572 352,852 422,224 419,769 -5.93%
NOSH 248,458 248,458 248,458 248,458 248,458 248,367 248,384 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 23.14% 6.07% 12.64% 19.63% -12.00% 0.80% 13.32% -
ROE 5.12% 1.22% 3.40% 5.13% -7.68% -0.58% 6.41% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 25.88 26.19 33.06 32.67 74.61 60.40 91.68 -18.99%
EPS 5.99 1.59 4.18 6.41 -10.91 -0.98 10.83 -9.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.30 1.23 1.25 1.42 1.70 1.69 -5.93%
Adjusted Per Share Value based on latest NOSH - 248,458
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 11.40 11.51 14.56 14.38 32.85 26.59 40.35 -18.97%
EPS 2.64 0.70 1.84 2.82 -4.80 -0.43 4.77 -9.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5152 0.571 0.5416 0.5504 0.6253 0.7483 0.7439 -5.93%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.60 2.17 2.38 2.42 2.00 2.45 4.49 -
P/RPS 6.18 9.29 7.20 7.41 12.92 4.06 4.90 3.94%
P/EPS 26.72 136.48 56.94 37.74 -18.33 -250.00 41.46 -7.05%
EY 3.74 0.73 1.76 2.65 -5.46 -0.40 2.41 7.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.67 1.93 1.94 1.41 1.44 2.66 -10.46%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 09/11/16 09/11/15 05/11/14 14/11/13 20/11/12 15/11/11 22/11/10 -
Price 2.00 2.29 2.34 2.77 2.52 2.84 4.21 -
P/RPS 7.73 9.81 7.08 8.48 16.28 4.70 4.59 9.06%
P/EPS 33.40 144.03 55.98 43.20 -23.10 -289.80 38.87 -2.49%
EY 2.99 0.69 1.79 2.31 -4.33 -0.35 2.57 2.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.76 1.90 2.22 1.77 1.67 2.49 -6.06%

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