[BHIC] YoY Quarter Result on 30-Sep-2020 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 824.69%
YoY- 25.47%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 38,507 35,873 43,325 37,716 36,412 61,418 64,262 -8.17%
PBT -4,402 1,554 14,745 4,969 -490 16,371 7,900 -
Tax -1,314 -990 -2,964 -860 3,765 -4,502 -151 43.39%
NP -5,716 564 11,781 4,109 3,275 11,869 7,749 -
-
NP to SH -5,716 564 11,781 4,109 3,275 11,869 7,749 -
-
Tax Rate - 63.71% 20.10% 17.31% - 27.50% 1.91% -
Total Cost 44,223 35,309 31,544 33,607 33,137 49,549 56,513 -4.00%
-
Net Worth 54,660 86,960 89,444 139,136 233,550 365,233 372,687 -27.36%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - 4,969 -
Div Payout % - - - - - - 64.13% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 54,660 86,960 89,444 139,136 233,550 365,233 372,687 -27.36%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -14.84% 1.57% 27.19% 10.89% 8.99% 19.32% 12.06% -
ROE -10.46% 0.65% 13.17% 2.95% 1.40% 3.25% 2.08% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 15.50 14.44 17.44 15.18 14.66 24.72 25.86 -8.17%
EPS -2.30 0.23 4.74 1.65 1.32 4.78 3.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.22 0.35 0.36 0.56 0.94 1.47 1.50 -27.36%
Adjusted Per Share Value based on latest NOSH - 248,458
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 6.83 6.36 7.69 6.69 6.46 10.90 11.40 -8.18%
EPS -1.01 0.10 2.09 0.73 0.58 2.11 1.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.88 -
NAPS 0.097 0.1543 0.1587 0.2469 0.4144 0.648 0.6612 -27.36%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.54 0.375 0.49 0.65 1.30 1.32 2.15 -
P/RPS 3.48 2.60 2.81 4.28 8.87 5.34 8.31 -13.49%
P/EPS -23.47 165.20 10.33 39.30 98.62 27.63 68.94 -
EY -4.26 0.61 9.68 2.54 1.01 3.62 1.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.93 -
P/NAPS 2.45 1.07 1.36 1.16 1.38 0.90 1.43 9.38%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 25/11/22 24/11/21 19/11/20 20/11/19 23/11/18 15/11/17 -
Price 0.55 0.40 0.48 0.615 1.28 1.35 2.01 -
P/RPS 3.55 2.77 2.75 4.05 8.73 5.46 7.77 -12.23%
P/EPS -23.91 176.21 10.12 37.19 97.11 28.26 64.45 -
EY -4.18 0.57 9.88 2.69 1.03 3.54 1.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
P/NAPS 2.50 1.14 1.33 1.10 1.36 0.92 1.34 10.94%

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