[BHIC] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
14-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 107.01%
YoY- 135.21%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 62,992 63,396 64,204 64,405 56,475 116,691 88,408 -5.48%
PBT -16,050 8,567 811 5,224 -13,672 18,616 19,520 -
Tax -2,992 -149 -32 -220 -457 -5,037 -4,172 -5.38%
NP -19,042 8,418 779 5,004 -14,129 13,579 15,348 -
-
NP to SH -19,042 8,418 779 5,108 -14,509 10,072 15,668 -
-
Tax Rate - 1.74% 3.95% 4.21% - 27.06% 21.37% -
Total Cost 82,034 54,978 63,425 59,401 70,604 103,112 73,060 1.94%
-
Net Worth 250,942 307,915 283,242 285,726 397,506 425,262 389,837 -7.07%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 250,942 307,915 283,242 285,726 397,506 425,262 389,837 -7.07%
NOSH 248,458 248,458 248,458 248,458 248,441 248,691 248,304 0.01%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -30.23% 13.28% 1.21% 7.77% -25.02% 11.64% 17.36% -
ROE -7.59% 2.73% 0.28% 1.79% -3.65% 2.37% 4.02% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 25.35 25.53 25.84 25.92 22.73 46.92 35.60 -5.49%
EPS -7.66 3.39 0.31 2.06 -5.84 4.05 6.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.24 1.14 1.15 1.60 1.71 1.57 -7.08%
Adjusted Per Share Value based on latest NOSH - 248,458
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 11.16 11.23 11.38 11.41 10.01 20.68 15.67 -5.49%
EPS -3.37 1.49 0.14 0.91 -2.57 1.78 2.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4447 0.5457 0.502 0.5064 0.7045 0.7536 0.6909 -7.07%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.69 2.19 2.52 2.05 3.48 4.15 4.01 -
P/RPS 6.67 8.90 9.75 7.91 15.31 8.84 11.26 -8.34%
P/EPS -22.05 64.60 803.74 99.71 -59.59 102.47 63.55 -
EY -4.53 1.55 0.12 1.00 -1.68 0.98 1.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.77 2.21 1.78 2.18 2.43 2.55 -6.80%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 13/05/16 13/05/15 08/05/14 14/05/13 15/05/12 26/05/11 18/05/10 -
Price 1.56 2.09 2.51 2.62 2.84 4.23 3.96 -
P/RPS 6.15 8.50 9.71 10.11 12.49 9.01 11.12 -9.39%
P/EPS -20.35 61.65 800.55 127.44 -48.63 104.44 62.76 -
EY -4.91 1.62 0.12 0.78 -2.06 0.96 1.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.69 2.20 2.28 1.78 2.47 2.52 -7.87%

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