[BHIC] YoY Quarter Result on 30-Sep-2018 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 64.46%
YoY- 53.17%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 43,325 37,716 36,412 61,418 64,262 64,308 64,921 -6.51%
PBT 14,745 4,969 -490 16,371 7,900 13,666 5,434 18.08%
Tax -2,964 -860 3,765 -4,502 -151 1,213 -1,493 12.09%
NP 11,781 4,109 3,275 11,869 7,749 14,879 3,941 20.00%
-
NP to SH 11,781 4,109 3,275 11,869 7,749 14,879 3,941 20.00%
-
Tax Rate 20.10% 17.31% - 27.50% 1.91% -8.88% 27.48% -
Total Cost 31,544 33,607 33,137 49,549 56,513 49,429 60,980 -10.39%
-
Net Worth 89,444 139,136 233,550 365,233 372,687 290,695 322,220 -19.21%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - 4,969 - - -
Div Payout % - - - - 64.13% - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 89,444 139,136 233,550 365,233 372,687 290,695 322,220 -19.21%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 27.19% 10.89% 8.99% 19.32% 12.06% 23.14% 6.07% -
ROE 13.17% 2.95% 1.40% 3.25% 2.08% 5.12% 1.22% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 17.44 15.18 14.66 24.72 25.86 25.88 26.19 -6.54%
EPS 4.74 1.65 1.32 4.78 3.12 5.99 1.59 19.94%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.36 0.56 0.94 1.47 1.50 1.17 1.30 -19.24%
Adjusted Per Share Value based on latest NOSH - 248,458
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 7.68 6.68 6.45 10.88 11.39 11.40 11.51 -6.51%
EPS 2.09 0.73 0.58 2.10 1.37 2.64 0.70 19.97%
DPS 0.00 0.00 0.00 0.00 0.88 0.00 0.00 -
NAPS 0.1585 0.2466 0.4139 0.6473 0.6605 0.5152 0.571 -19.21%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.49 0.65 1.30 1.32 2.15 1.60 2.17 -
P/RPS 2.81 4.28 8.87 5.34 8.31 6.18 9.29 -18.05%
P/EPS 10.33 39.30 98.62 27.63 68.94 26.72 136.48 -34.93%
EY 9.68 2.54 1.01 3.62 1.45 3.74 0.73 53.78%
DY 0.00 0.00 0.00 0.00 0.93 0.00 0.00 -
P/NAPS 1.36 1.16 1.38 0.90 1.43 1.37 1.67 -3.36%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 24/11/21 19/11/20 20/11/19 23/11/18 15/11/17 09/11/16 09/11/15 -
Price 0.48 0.615 1.28 1.35 2.01 2.00 2.29 -
P/RPS 2.75 4.05 8.73 5.46 7.77 7.73 9.81 -19.08%
P/EPS 10.12 37.19 97.11 28.26 64.45 33.40 144.03 -35.73%
EY 9.88 2.69 1.03 3.54 1.55 2.99 0.69 55.76%
DY 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
P/NAPS 1.33 1.10 1.36 0.92 1.34 1.71 1.76 -4.55%

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