[BHIC] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -88.93%
YoY- 341.35%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 229,205 163,582 169,343 45,700 28,082 31,372 126,838 10.35%
PBT 19,977 21,998 26,081 36,687 -16,614 -80,198 -506,548 -
Tax -2,324 -3,868 -11,452 11,877 -2,886 1,356 96,078 -
NP 17,653 18,130 14,629 48,564 -19,500 -78,842 -410,470 -
-
NP to SH 11,434 18,601 14,972 48,253 -19,993 -52,517 -410,470 -
-
Tax Rate 11.63% 17.58% 43.91% -32.37% - - - -
Total Cost 211,552 145,452 154,714 -2,864 47,582 110,214 537,308 -14.38%
-
Net Worth 430,017 375,000 320,592 125,799 -490,810 -423,077 193,734 14.20%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 14,913 - 13,668 2,246 - - - -
Div Payout % 130.43% - 91.30% 4.66% - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 430,017 375,000 320,592 125,799 -490,810 -423,077 193,734 14.20%
NOSH 248,565 248,344 248,521 149,761 174,046 174,106 171,446 6.38%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 7.70% 11.08% 8.64% 106.27% -69.44% -251.31% -323.62% -
ROE 2.66% 4.96% 4.67% 38.36% 0.00% 0.00% -211.87% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 92.21 65.87 68.14 30.52 16.13 18.02 73.98 3.73%
EPS 4.60 7.49 6.02 32.22 -11.48 -30.17 -239.42 -
DPS 6.00 0.00 5.50 1.50 0.00 0.00 0.00 -
NAPS 1.73 1.51 1.29 0.84 -2.82 -2.43 1.13 7.35%
Adjusted Per Share Value based on latest NOSH - 149,761
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 40.62 28.99 30.01 8.10 4.98 5.56 22.48 10.35%
EPS 2.03 3.30 2.65 8.55 -3.54 -9.31 -72.74 -
DPS 2.64 0.00 2.42 0.40 0.00 0.00 0.00 -
NAPS 0.7621 0.6646 0.5681 0.2229 -0.8698 -0.7498 0.3433 14.20%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 4.24 5.10 2.85 7.45 1.30 2.20 4.53 -
P/RPS 4.60 7.74 4.18 24.41 8.06 12.21 6.12 -4.64%
P/EPS 92.17 68.09 47.31 23.12 -11.32 -7.29 -1.89 -
EY 1.08 1.47 2.11 4.32 -8.84 -13.71 -52.85 -
DY 1.42 0.00 1.93 0.20 0.00 0.00 0.00 -
P/NAPS 2.45 3.38 2.21 8.87 0.00 0.00 4.01 -7.88%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 21/02/11 22/02/10 17/02/09 27/02/08 26/02/07 28/02/06 28/02/05 -
Price 4.00 4.61 2.69 6.05 2.70 2.17 3.62 -
P/RPS 4.34 7.00 3.95 19.83 16.73 12.04 4.89 -1.96%
P/EPS 86.96 61.55 44.65 18.78 -23.50 -7.19 -1.51 -
EY 1.15 1.62 2.24 5.33 -4.25 -13.90 -66.14 -
DY 1.50 0.00 2.04 0.25 0.00 0.00 0.00 -
P/NAPS 2.31 3.05 2.09 7.20 0.00 0.00 3.20 -5.28%

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