[BHIC] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 2.87%
YoY- 5.95%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 421,511 589,075 616,671 584,174 549,612 372,616 99,535 27.16%
PBT -27,417 -60,827 36,066 97,075 98,959 145,287 421,589 -
Tax -814 5,484 2,561 -16,943 -25,805 5,626 -3,336 -20.93%
NP -28,231 -55,343 38,627 80,132 73,154 150,913 418,253 -
-
NP to SH -41,620 -55,029 20,469 76,973 72,651 148,401 417,223 -
-
Tax Rate - - -7.10% 17.45% 26.08% -3.87% 0.79% -
Total Cost 449,742 644,418 578,044 504,042 476,458 221,703 -318,718 -
-
Net Worth 310,572 352,810 422,224 419,769 365,286 305,598 121,212 16.96%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 14,905 16,149 14,913 - 13,668 2,246 - -
Div Payout % 0.00% 0.00% 72.86% - 18.81% 1.51% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 310,572 352,810 422,224 419,769 365,286 305,598 121,212 16.96%
NOSH 248,458 248,458 248,367 248,384 248,493 248,454 186,481 4.89%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -6.70% -9.39% 6.26% 13.72% 13.31% 40.50% 420.21% -
ROE -13.40% -15.60% 4.85% 18.34% 19.89% 48.56% 344.21% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 169.65 237.09 248.29 235.19 221.18 149.97 53.38 21.23%
EPS -16.75 -22.15 8.24 30.99 29.24 59.73 223.73 -
DPS 6.00 6.50 6.00 0.00 5.50 0.90 0.00 -
NAPS 1.25 1.42 1.70 1.69 1.47 1.23 0.65 11.50%
Adjusted Per Share Value based on latest NOSH - 248,384
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 74.78 104.51 109.41 103.64 97.51 66.11 17.66 27.16%
EPS -7.38 -9.76 3.63 13.66 12.89 26.33 74.02 -
DPS 2.64 2.87 2.65 0.00 2.43 0.40 0.00 -
NAPS 0.551 0.626 0.7491 0.7448 0.6481 0.5422 0.2151 16.95%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.42 2.00 2.45 4.49 5.05 3.78 3.66 -
P/RPS 1.43 0.84 0.99 1.91 2.28 2.52 6.86 -22.97%
P/EPS -14.45 -9.03 29.73 14.49 17.27 6.33 1.64 -
EY -6.92 -11.07 3.36 6.90 5.79 15.80 61.13 -
DY 2.48 3.25 2.45 0.00 1.09 0.24 0.00 -
P/NAPS 1.94 1.41 1.44 2.66 3.44 3.07 5.63 -16.25%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 14/11/13 20/11/12 15/11/11 22/11/10 12/11/09 11/11/08 30/10/07 -
Price 2.77 2.52 2.84 4.21 4.75 2.97 6.20 -
P/RPS 1.63 1.06 1.14 1.79 2.15 1.98 11.62 -27.89%
P/EPS -16.54 -11.38 34.46 13.59 16.25 4.97 2.77 -
EY -6.05 -8.79 2.90 7.36 6.16 20.11 36.09 -
DY 2.17 2.58 2.11 0.00 1.16 0.30 0.00 -
P/NAPS 2.22 1.77 1.67 2.49 3.23 2.41 9.54 -21.55%

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