[BHIC] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 13.49%
YoY- 294.32%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 112,198 292,160 827,264 1,107,763 998,008 821,034 793,358 -27.80%
PBT -541,801 -654,189 55,054 100,793 81,558 129,271 137,706 -
Tax 192 106,755 20,360 5,614 -54,573 -83,329 -112,797 -
NP -541,609 -547,434 75,414 106,407 26,985 45,942 24,909 -
-
NP to SH -470,116 -537,453 75,414 106,407 26,985 45,317 24,909 -
-
Tax Rate - - -36.98% -5.57% 66.91% 64.46% 81.91% -
Total Cost 653,807 839,594 751,850 1,001,356 971,023 775,092 768,449 -2.65%
-
Net Worth -482,271 -805,940 -133,420 157,818 0 -33,794 -11,306 86.87%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - 6,333 6,307 6,332 6,328 -
Div Payout % - - - 5.95% 23.38% 13.97% 25.41% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth -482,271 -805,940 -133,420 157,818 0 -33,794 -11,306 86.87%
NOSH 174,105 174,069 168,886 158,245 79,121 79,144 79,065 14.05%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -482.73% -187.37% 9.12% 9.61% 2.70% 5.60% 3.14% -
ROE 0.00% 0.00% 0.00% 67.42% 0.00% 0.00% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 64.44 167.84 489.83 700.03 1,261.37 1,037.39 1,003.41 -36.70%
EPS -270.02 -308.76 44.65 67.24 34.11 57.26 31.50 -
DPS 0.00 0.00 0.00 4.00 8.00 8.00 8.00 -
NAPS -2.77 -4.63 -0.79 0.9973 0.00 -0.427 -0.143 63.84%
Adjusted Per Share Value based on latest NOSH - 158,245
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 19.91 51.84 146.77 196.54 177.07 145.67 140.76 -27.80%
EPS -83.41 -95.36 13.38 18.88 4.79 8.04 4.42 -
DPS 0.00 0.00 0.00 1.12 1.12 1.12 1.12 -
NAPS -0.8556 -1.4299 -0.2367 0.28 0.00 -0.06 -0.0201 86.80%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.98 4.62 24.30 24.50 15.12 19.38 23.75 -
P/RPS 3.07 2.75 4.96 3.50 1.20 1.87 2.37 4.40%
P/EPS -0.73 -1.50 54.42 36.44 44.33 33.85 75.39 -
EY -136.37 -66.83 1.84 2.74 2.26 2.95 1.33 -
DY 0.00 0.00 0.00 0.16 0.53 0.41 0.34 -
P/NAPS 0.00 0.00 0.00 24.57 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 14/08/06 30/08/05 27/08/04 28/08/03 23/08/02 24/08/01 25/08/00 -
Price 2.00 4.75 9.65 24.70 10.31 19.62 22.50 -
P/RPS 3.10 2.83 1.97 3.53 0.82 1.89 2.24 5.56%
P/EPS -0.74 -1.54 21.61 36.73 30.23 34.27 71.42 -
EY -135.01 -65.00 4.63 2.72 3.31 2.92 1.40 -
DY 0.00 0.00 0.00 0.16 0.78 0.41 0.36 -
P/NAPS 0.00 0.00 0.00 24.77 0.00 0.00 0.00 -

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