[BHIC] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
13-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 84.93%
YoY- 99.79%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 295,392 266,868 340,698 323,486 525,744 553,696 694,365 -13.26%
PBT 95,427 -24,881 26,211 3,504 -62,271 -48,174 78,351 3.33%
Tax 1,700 -17,216 -2,729 -3,680 -4,147 16,287 -10,593 -
NP 97,127 -42,097 23,482 -176 -66,418 -31,887 67,758 6.17%
-
NP to SH 97,127 -42,097 23,483 -176 -84,661 -30,353 49,803 11.76%
-
Tax Rate -1.78% - 10.41% 105.02% - - 13.52% -
Total Cost 198,265 308,965 317,216 323,662 592,162 585,583 626,607 -17.43%
-
Net Worth 365,233 275,788 318,026 295,665 293,180 380,140 426,583 -2.55%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 7,453 - - - 14,905 16,149 14,913 -10.90%
Div Payout % 7.67% - - - 0.00% 0.00% 29.95% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 365,233 275,788 318,026 295,665 293,180 380,140 426,583 -2.55%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 249,464 -0.06%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 32.88% -15.77% 6.89% -0.05% -12.63% -5.76% 9.76% -
ROE 26.59% -15.26% 7.38% -0.06% -28.88% -7.98% 11.67% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 118.89 107.41 137.12 130.20 211.60 222.85 278.34 -13.20%
EPS 39.09 -16.94 9.45 -0.07 -34.07 -12.22 19.96 11.84%
DPS 3.00 0.00 0.00 0.00 6.00 6.50 6.00 -10.90%
NAPS 1.47 1.11 1.28 1.19 1.18 1.53 1.71 -2.48%
Adjusted Per Share Value based on latest NOSH - 248,458
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 52.35 47.29 60.38 57.33 93.17 98.12 123.05 -13.26%
EPS 17.21 -7.46 4.16 -0.03 -15.00 -5.38 8.83 11.75%
DPS 1.32 0.00 0.00 0.00 2.64 2.86 2.64 -10.90%
NAPS 0.6473 0.4887 0.5636 0.524 0.5196 0.6737 0.756 -2.55%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.22 1.56 1.85 2.50 2.50 2.93 3.96 -
P/RPS 1.87 1.45 1.35 1.92 1.18 1.31 1.42 4.69%
P/EPS 5.68 -9.21 19.57 -3,529.23 -7.34 -23.98 19.84 -18.80%
EY 17.61 -10.86 5.11 -0.03 -13.63 -4.17 5.04 23.16%
DY 1.35 0.00 0.00 0.00 2.40 2.22 1.52 -1.95%
P/NAPS 1.51 1.41 1.45 2.10 2.12 1.92 2.32 -6.90%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 10/08/17 09/08/16 06/08/15 13/08/14 06/08/13 07/08/12 12/08/11 -
Price 2.15 1.50 1.84 2.51 2.47 2.67 3.26 -
P/RPS 1.81 1.40 1.34 1.93 1.17 1.20 1.17 7.53%
P/EPS 5.50 -8.85 19.47 -3,543.35 -7.25 -21.86 16.33 -16.57%
EY 18.18 -11.30 5.14 -0.03 -13.80 -4.58 6.12 19.87%
DY 1.40 0.00 0.00 0.00 2.43 2.43 1.84 -4.44%
P/NAPS 1.46 1.35 1.44 2.11 2.09 1.75 1.91 -4.37%

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