[BHIC] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -1.41%
YoY- 147.7%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 83,766 266,429 740,402 980,396 1,043,771 853,975 828,281 -31.73%
PBT -153,498 -1,045,814 887 72,568 90,179 137,764 133,721 -
Tax 899 99,029 14,089 32,336 -47,828 -91,104 -106,501 -
NP -152,599 -946,785 14,976 104,904 42,351 46,660 27,220 -
-
NP to SH -126,742 -891,443 14,976 104,904 42,351 46,035 27,220 -
-
Tax Rate - - -1,588.39% -44.56% 53.04% 66.13% 79.64% -
Total Cost 236,365 1,213,214 725,426 875,492 1,001,420 807,315 801,061 -18.39%
-
Net Worth -534,364 -1,190,747 -175,695 177,051 0 -24,217 -16,703 78.12%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - 6,333 6,307 6,332 6,328 -
Div Payout % - - - 6.04% 14.89% 13.76% 23.25% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth -534,364 -1,190,747 -175,695 177,051 0 -24,217 -16,703 78.12%
NOSH 174,060 174,085 170,578 158,265 79,131 79,142 79,162 14.02%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -182.17% -355.36% 2.02% 10.70% 4.06% 5.46% 3.29% -
ROE 0.00% 0.00% 0.00% 59.25% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 48.12 153.04 434.05 619.46 1,319.04 1,079.04 1,046.30 -40.12%
EPS -72.82 -512.07 8.78 66.28 53.52 58.17 34.38 -
DPS 0.00 0.00 0.00 4.00 8.00 8.00 8.00 -
NAPS -3.07 -6.84 -1.03 1.1187 0.00 -0.306 -0.211 56.21%
Adjusted Per Share Value based on latest NOSH - 158,265
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 14.86 47.27 131.36 173.94 185.19 151.51 146.95 -31.73%
EPS -22.49 -158.16 2.66 18.61 7.51 8.17 4.83 -
DPS 0.00 0.00 0.00 1.12 1.12 1.12 1.12 -
NAPS -0.9481 -2.1126 -0.3117 0.3141 0.00 -0.043 -0.0296 78.16%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.38 4.88 8.00 24.50 12.25 18.88 22.25 -
P/RPS 2.87 3.19 1.84 3.96 0.93 1.75 2.13 5.09%
P/EPS -1.90 -0.95 91.12 36.96 22.89 32.46 64.71 -
EY -52.76 -104.93 1.10 2.71 4.37 3.08 1.55 -
DY 0.00 0.00 0.00 0.16 0.65 0.42 0.36 -
P/NAPS 0.00 0.00 0.00 21.90 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/06 29/11/05 30/11/04 21/11/03 29/11/02 27/11/01 27/11/00 -
Price 1.50 3.35 5.50 33.00 12.12 18.75 22.75 -
P/RPS 3.12 2.19 1.27 5.33 0.92 1.74 2.17 6.23%
P/EPS -2.06 -0.65 62.65 49.79 22.65 32.23 66.16 -
EY -48.54 -152.86 1.60 2.01 4.42 3.10 1.51 -
DY 0.00 0.00 0.00 0.12 0.66 0.43 0.35 -
P/NAPS 0.00 0.00 0.00 29.50 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