[BHIC] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -276.1%
YoY- 61.48%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 110,473 69,210 120,012 111,650 214,110 156,667 229,205 -11.44%
PBT 55,054 -43,803 -3,720 -25,912 -60,724 -14,389 19,977 18.38%
Tax 541 -8,457 -764 -2,143 1,277 11,873 -2,324 -
NP 55,595 -52,260 -4,484 -28,055 -59,447 -2,516 17,653 21.04%
-
NP to SH 55,595 -52,260 -4,484 -28,055 -72,836 3,747 11,434 30.12%
-
Tax Rate -0.98% - - - - - 11.63% -
Total Cost 54,878 121,470 124,496 139,705 273,557 159,183 211,552 -20.12%
-
Net Worth 345,356 270,819 301,424 283,242 280,711 427,347 430,017 -3.58%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - 14,905 16,149 14,913 -
Div Payout % - - - - 0.00% 431.01% 130.43% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 345,356 270,819 301,424 283,242 280,711 427,347 430,017 -3.58%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,565 -0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 50.32% -75.51% -3.74% -25.13% -27.76% -1.61% 7.70% -
ROE 16.10% -19.30% -1.49% -9.90% -25.95% 0.88% 2.66% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 44.46 27.86 48.18 44.94 86.19 63.06 92.21 -11.43%
EPS 22.37 -21.03 -1.80 -11.29 -29.32 1.51 4.60 30.13%
DPS 0.00 0.00 0.00 0.00 6.00 6.50 6.00 -
NAPS 1.39 1.09 1.21 1.14 1.13 1.72 1.73 -3.57%
Adjusted Per Share Value based on latest NOSH - 248,458
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 19.58 12.27 21.27 19.79 37.94 27.76 40.62 -11.44%
EPS 9.85 -9.26 -0.79 -4.97 -12.91 0.66 2.03 30.08%
DPS 0.00 0.00 0.00 0.00 2.64 2.86 2.64 -
NAPS 0.612 0.4799 0.5342 0.502 0.4975 0.7573 0.7621 -3.58%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.85 2.00 2.29 2.74 2.43 3.43 4.24 -
P/RPS 4.16 7.18 4.95 6.10 5.74 5.44 4.60 -1.66%
P/EPS 8.27 -9.51 -127.22 -24.27 -7.51 227.44 92.17 -33.06%
EY 12.10 -10.52 -0.79 -4.12 -13.31 0.44 1.08 49.53%
DY 0.00 0.00 0.00 0.00 0.00 1.90 1.42 -
P/NAPS 1.33 1.83 1.89 2.40 2.15 1.99 2.45 -9.67%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 29/02/16 26/02/15 20/02/14 21/02/13 23/02/12 21/02/11 -
Price 2.25 1.70 2.22 2.56 1.96 3.68 4.00 -
P/RPS 5.06 6.10 4.80 5.70 4.63 5.84 4.34 2.58%
P/EPS 10.06 -8.08 -123.33 -22.67 -6.06 244.02 86.96 -30.17%
EY 9.94 -12.37 -0.81 -4.41 -16.50 0.41 1.15 43.20%
DY 0.00 0.00 0.00 0.00 0.00 1.77 1.50 -
P/NAPS 1.62 1.56 1.83 2.25 1.73 2.14 2.31 -5.73%

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