[BHIC] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -65.86%
YoY- -6052.48%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 372,616 99,535 83,766 266,429 740,402 980,396 1,043,771 -15.76%
PBT 145,287 421,589 -153,498 -1,045,814 887 72,568 90,179 8.26%
Tax 5,626 -3,336 899 99,029 14,089 32,336 -47,828 -
NP 150,913 418,253 -152,599 -946,785 14,976 104,904 42,351 23.56%
-
NP to SH 148,401 417,223 -126,742 -891,443 14,976 104,904 42,351 23.21%
-
Tax Rate -3.87% 0.79% - - -1,588.39% -44.56% 53.04% -
Total Cost 221,703 -318,718 236,365 1,213,214 725,426 875,492 1,001,420 -22.20%
-
Net Worth 305,598 121,212 -534,364 -1,190,747 -175,695 177,051 0 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 2,246 - - - - 6,333 6,307 -15.79%
Div Payout % 1.51% - - - - 6.04% 14.89% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 305,598 121,212 -534,364 -1,190,747 -175,695 177,051 0 -
NOSH 248,454 186,481 174,060 174,085 170,578 158,265 79,131 20.98%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 40.50% 420.21% -182.17% -355.36% 2.02% 10.70% 4.06% -
ROE 48.56% 344.21% 0.00% 0.00% 0.00% 59.25% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 149.97 53.38 48.12 153.04 434.05 619.46 1,319.04 -30.37%
EPS 59.73 223.73 -72.82 -512.07 8.78 66.28 53.52 1.84%
DPS 0.90 0.00 0.00 0.00 0.00 4.00 8.00 -30.49%
NAPS 1.23 0.65 -3.07 -6.84 -1.03 1.1187 0.00 -
Adjusted Per Share Value based on latest NOSH - 174,085
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 66.11 17.66 14.86 47.27 131.36 173.94 185.19 -15.76%
EPS 26.33 74.02 -22.49 -158.16 2.66 18.61 7.51 23.23%
DPS 0.40 0.00 0.00 0.00 0.00 1.12 1.12 -15.75%
NAPS 0.5422 0.2151 -0.9481 -2.1126 -0.3117 0.3141 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 3.78 3.66 1.38 4.88 8.00 24.50 12.25 -
P/RPS 2.52 6.86 2.87 3.19 1.84 3.96 0.93 18.05%
P/EPS 6.33 1.64 -1.90 -0.95 91.12 36.96 22.89 -19.26%
EY 15.80 61.13 -52.76 -104.93 1.10 2.71 4.37 23.86%
DY 0.24 0.00 0.00 0.00 0.00 0.16 0.65 -15.28%
P/NAPS 3.07 5.63 0.00 0.00 0.00 21.90 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 11/11/08 30/10/07 22/11/06 29/11/05 30/11/04 21/11/03 29/11/02 -
Price 2.97 6.20 1.50 3.35 5.50 33.00 12.12 -
P/RPS 1.98 11.62 3.12 2.19 1.27 5.33 0.92 13.61%
P/EPS 4.97 2.77 -2.06 -0.65 62.65 49.79 22.65 -22.31%
EY 20.11 36.09 -48.54 -152.86 1.60 2.01 4.42 28.69%
DY 0.30 0.00 0.00 0.00 0.00 0.12 0.66 -12.30%
P/NAPS 2.41 9.54 0.00 0.00 0.00 29.50 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