[BHIC] YoY TTM Result on 30-Jun-2011 [#2]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
TTM Result
Revenue	323,486	525,744	553,696	694,365	500,671	519,942	287,295	1.99%
YoY %	-38.47%	-5.05%	-20.26%	38.69%	-3.71%	80.98%	-	-
Horiz. %	112.60%	183.00%	192.73%	241.69%	174.27%	180.98%	100.00%	-
PBT	3,504	-62,271	-48,174	78,351	88,085	109,455	542,786	-56.83%
YoY %	105.63%	-29.26%	-161.48%	-11.05%	-19.52%	-79.83%	-	-
Horiz. %	0.65%	-11.47%	-8.88%	14.43%	16.23%	20.17%	100.00%	-
Tax	-3,680	-4,147	16,287	-10,593	-13,380	-25,701	8,857	-
YoY %	11.26%	-125.46%	253.75%	20.83%	47.94%	-390.18%	-	-
Horiz. %	-41.55%	-46.82%	183.89%	-119.60%	-151.07%	-290.18%	100.00%	-
NP	-176	-66,418	-31,887	67,758	74,705	83,754	551,643	-
YoY %	99.74%	-108.29%	-147.06%	-9.30%	-10.80%	-84.82%	-	-
Horiz. %	-0.03%	-12.04%	-5.78%	12.28%	13.54%	15.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-176	-84,661	-30,353	49,803	74,823	82,461	549,872	-
YoY %	99.79%	-178.92%	-160.95%	-33.44%	-9.26%	-85.00%	-	-
Horiz. %	-0.03%	-15.40%	-5.52%	9.06%	13.61%	15.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	105.02%	-	-	13.52%	15.19%	23.48%	-1.63%	-
YoY %	0.00%	-	-	-10.99%	-35.31%	1,540.49%	-	-
Horiz. %	-6,442.94%	-	-	-829.45%	-931.90%	-1,440.49%	100.00%	-
Total Cost	323,662	592,162	585,583	626,607	425,966	436,188	-264,348	-
YoY %	-45.34%	1.12%	-6.55%	47.10%	-2.34%	265.01%	-	-
Horiz. %	-122.44%	-224.01%	-221.52%	-237.04%	-161.14%	-165.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	295,665	293,180	380,140	426,583	392,615	340,413	270,700	1.48%
YoY %	0.85%	-22.88%	-10.89%	8.65%	15.33%	25.75%	-	-
Horiz. %	109.22%	108.30%	140.43%	157.59%	145.04%	125.75%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	-	14,905	16,149	14,913	-	13,668	2,246	-
YoY %	-	-7.70%	8.29%	0.00%	-	508.55%	-	-
Horiz. %	-	663.62%	719.01%	663.98%	-	608.55%	100.00%	-
Div Payout %	-	0.00%	0.00%	29.95%	-	16.58%	0.41%	-
YoY %	-	0.00%	0.00%	0.00%	-	3,943.90%	-	-
Horiz. %	-	0.00%	0.00%	7,304.88%	-	4,043.90%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	295,665	293,180	380,140	426,583	392,615	340,413	270,700	1.48%
YoY %	0.85%	-22.88%	-10.89%	8.65%	15.33%	25.75%	-	-
Horiz. %	109.22%	108.30%	140.43%	157.59%	145.04%	125.75%	100.00%	-
NOSH	248,458	248,458	248,458	249,464	248,490	248,476	248,348	0.00%
YoY %	0.00%	0.00%	-0.40%	0.39%	0.01%	0.05%	-	-
Horiz. %	100.04%	100.04%	100.04%	100.45%	100.06%	100.05%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	-0.05%	-12.63%	-5.76%	9.76%	14.92%	16.11%	192.01%	-
YoY %	99.60%	-119.27%	-159.02%	-34.58%	-7.39%	-91.61%	-	-
Horiz. %	-0.03%	-6.58%	-3.00%	5.08%	7.77%	8.39%	100.00%	-
ROE	-0.06%	-28.88%	-7.98%	11.67%	19.06%	24.22%	203.13%	-
YoY %	99.79%	-261.90%	-168.38%	-38.77%	-21.30%	-88.08%	-	-
Horiz. %	-0.03%	-14.22%	-3.93%	5.75%	9.38%	11.92%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	130.20	211.60	222.85	278.34	201.48	209.25	115.68	1.98%
YoY %	-38.47%	-5.05%	-19.94%	38.15%	-3.71%	80.89%	-	-
Horiz. %	112.55%	182.92%	192.64%	240.61%	174.17%	180.89%	100.00%	-
EPS	-0.07	-34.07	-12.22	19.96	30.11	33.19	221.41	-
YoY %	99.79%	-178.81%	-161.22%	-33.71%	-9.28%	-85.01%	-	-
Horiz. %	-0.03%	-15.39%	-5.52%	9.01%	13.60%	14.99%	100.00%	-
DPS	0.00	6.00	6.50	6.00	0.00	5.50	0.90	-
YoY %	0.00%	-7.69%	8.33%	0.00%	0.00%	511.11%	-	-
Horiz. %	0.00%	666.67%	722.22%	666.67%	0.00%	611.11%	100.00%	-
NAPS	1.19	1.18	1.53	1.71	1.58	1.37	1.09	1.47%
YoY %	0.85%	-22.88%	-10.53%	8.23%	15.33%	25.69%	-	-
Horiz. %	109.17%	108.26%	140.37%	156.88%	144.95%	125.69%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 249,464
RPS	57.39	93.28	98.24	123.19	88.83	92.25	50.97	1.99%
YoY %	-38.48%	-5.05%	-20.25%	38.68%	-3.71%	80.99%	-	-
Horiz. %	112.60%	183.01%	192.74%	241.69%	174.28%	180.99%	100.00%	-
EPS	-0.03	-15.02	-5.39	8.84	13.28	14.63	97.56	-
YoY %	99.80%	-178.66%	-160.97%	-33.43%	-9.23%	-85.00%	-	-
Horiz. %	-0.03%	-15.40%	-5.52%	9.06%	13.61%	15.00%	100.00%	-
DPS	0.00	2.64	2.87	2.65	0.00	2.43	0.40	-
YoY %	0.00%	-8.01%	8.30%	0.00%	0.00%	507.50%	-	-
Horiz. %	0.00%	660.00%	717.50%	662.50%	0.00%	607.50%	100.00%	-
NAPS	0.5246	0.5202	0.6744	0.7568	0.6966	0.604	0.4803	1.48%
YoY %	0.85%	-22.86%	-10.89%	8.64%	15.33%	25.75%	-	-
Horiz. %	109.22%	108.31%	140.41%	157.57%	145.03%	125.75%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	2.50	2.50	2.93	3.96	3.81	4.20	4.30	-
P/RPS	1.92	1.18	1.31	1.42	1.89	2.01	3.72	-10.43%
YoY %	62.71%	-9.92%	-7.75%	-24.87%	-5.97%	-45.97%	-	-
Horiz. %	51.61%	31.72%	35.22%	38.17%	50.81%	54.03%	100.00%	-
P/EPS	-3,529.23	-7.34	-23.98	19.84	12.65	12.66	1.94	-
YoY %	-47,982.15%	69.39%	-220.87%	56.84%	-0.08%	552.58%	-	-
Horiz. %	-181,919.07%	-378.35%	-1,236.08%	1,022.68%	652.06%	652.58%	100.00%	-
EY	-0.03	-13.63	-4.17	5.04	7.90	7.90	51.49	-
YoY %	99.78%	-226.86%	-182.74%	-36.20%	0.00%	-84.66%	-	-
Horiz. %	-0.06%	-26.47%	-8.10%	9.79%	15.34%	15.34%	100.00%	-
DY	0.00	2.40	2.22	1.52	0.00	1.31	0.21	-
YoY %	0.00%	8.11%	46.05%	0.00%	0.00%	523.81%	-	-
Horiz. %	0.00%	1,142.86%	1,057.14%	723.81%	0.00%	623.81%	100.00%	-
P/NAPS	2.10	2.12	1.92	2.32	2.41	3.07	3.94	-9.95%
YoY %	-0.94%	10.42%	-17.24%	-3.73%	-21.50%	-22.08%	-	-
Horiz. %	53.30%	53.81%	48.73%	58.88%	61.17%	77.92%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	13/08/14	06/08/13	07/08/12	12/08/11	17/08/10	06/08/09	12/08/08	-
Price	2.51	2.47	2.67	3.26	4.60	4.86	4.30	-
P/RPS	1.93	1.17	1.20	1.17	2.28	2.32	3.72	-10.35%
YoY %	64.96%	-2.50%	2.56%	-48.68%	-1.72%	-37.63%	-	-
Horiz. %	51.88%	31.45%	32.26%	31.45%	61.29%	62.37%	100.00%	-
P/EPS	-3,543.35	-7.25	-21.86	16.33	15.28	14.64	1.94	-
YoY %	-48,773.79%	66.83%	-233.86%	6.87%	4.37%	654.64%	-	-
Horiz. %	-182,646.91%	-373.71%	-1,126.80%	841.75%	787.63%	754.64%	100.00%	-
EY	-0.03	-13.80	-4.58	6.12	6.55	6.83	51.49	-
YoY %	99.78%	-201.31%	-174.84%	-6.56%	-4.10%	-86.74%	-	-
Horiz. %	-0.06%	-26.80%	-8.89%	11.89%	12.72%	13.26%	100.00%	-
DY	0.00	2.43	2.43	1.84	0.00	1.13	0.21	-
YoY %	0.00%	0.00%	32.07%	0.00%	0.00%	438.10%	-	-
Horiz. %	0.00%	1,157.14%	1,157.14%	876.19%	0.00%	538.10%	100.00%	-
P/NAPS	2.11	2.09	1.75	1.91	2.91	3.55	3.94	-9.88%
YoY %	0.96%	19.43%	-8.38%	-34.36%	-18.03%	-9.90%	-	-
Horiz. %	53.55%	53.05%	44.42%	48.48%	73.86%	90.10%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos