[BHIC] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -143.17%
YoY- 84.02%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 92,774 110,473 69,210 120,012 111,650 214,110 156,667 -8.35%
PBT -22,763 55,054 -43,803 -3,720 -25,912 -60,724 -14,389 7.93%
Tax -1,063 541 -8,457 -764 -2,143 1,277 11,873 -
NP -23,826 55,595 -52,260 -4,484 -28,055 -59,447 -2,516 45.40%
-
NP to SH -23,826 55,595 -52,260 -4,484 -28,055 -72,836 3,747 -
-
Tax Rate - -0.98% - - - - - -
Total Cost 116,600 54,878 121,470 124,496 139,705 273,557 159,183 -5.05%
-
Net Worth 345,356 345,356 270,819 301,424 283,242 280,711 427,347 -3.48%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - 14,905 16,149 -
Div Payout % - - - - - 0.00% 431.01% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 345,356 345,356 270,819 301,424 283,242 280,711 427,347 -3.48%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -25.68% 50.32% -75.51% -3.74% -25.13% -27.76% -1.61% -
ROE -6.90% 16.10% -19.30% -1.49% -9.90% -25.95% 0.88% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 37.34 44.46 27.86 48.18 44.94 86.19 63.06 -8.35%
EPS -9.59 22.37 -21.03 -1.80 -11.29 -29.32 1.51 -
DPS 0.00 0.00 0.00 0.00 0.00 6.00 6.50 -
NAPS 1.39 1.39 1.09 1.21 1.14 1.13 1.72 -3.48%
Adjusted Per Share Value based on latest NOSH - 248,458
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 16.44 19.58 12.27 21.27 19.79 37.94 27.76 -8.35%
EPS -4.22 9.85 -9.26 -0.79 -4.97 -12.91 0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 2.64 2.86 -
NAPS 0.612 0.612 0.4799 0.5342 0.502 0.4975 0.7573 -3.48%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.83 1.85 2.00 2.29 2.74 2.43 3.43 -
P/RPS 4.90 4.16 7.18 4.95 6.10 5.74 5.44 -1.72%
P/EPS -19.08 8.27 -9.51 -127.22 -24.27 -7.51 227.44 -
EY -5.24 12.10 -10.52 -0.79 -4.12 -13.31 0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.90 -
P/NAPS 1.32 1.33 1.83 1.89 2.40 2.15 1.99 -6.60%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 24/02/17 29/02/16 26/02/15 20/02/14 21/02/13 23/02/12 -
Price 1.88 2.25 1.70 2.22 2.56 1.96 3.68 -
P/RPS 5.03 5.06 6.10 4.80 5.70 4.63 5.84 -2.45%
P/EPS -19.60 10.06 -8.08 -123.33 -22.67 -6.06 244.02 -
EY -5.10 9.94 -12.37 -0.81 -4.41 -16.50 0.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.77 -
P/NAPS 1.35 1.62 1.56 1.83 2.25 1.73 2.14 -7.38%

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