[BHIC] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 50.84%
YoY- 24.37%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 266,255 323,483 324,461 421,511 589,075 616,671 584,174 -12.26%
PBT -16,649 20,186 -1,974 -27,417 -60,827 36,066 97,075 -
Tax -14,510 -3,149 -3,747 -814 5,484 2,561 -16,943 -2.54%
NP -31,159 17,037 -5,721 -28,231 -55,343 38,627 80,132 -
-
NP to SH -31,159 17,038 -5,721 -41,620 -55,029 20,469 76,973 -
-
Tax Rate - 15.60% - - - -7.10% 17.45% -
Total Cost 297,414 306,446 330,182 449,742 644,418 578,044 504,042 -8.40%
-
Net Worth 290,695 322,995 305,603 310,572 352,810 422,224 419,769 -5.93%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - 14,905 16,149 14,913 - -
Div Payout % - - - 0.00% 0.00% 72.86% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 290,695 322,995 305,603 310,572 352,810 422,224 419,769 -5.93%
NOSH 248,458 248,458 248,458 248,458 248,458 248,367 248,384 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -11.70% 5.27% -1.76% -6.70% -9.39% 6.26% 13.72% -
ROE -10.72% 5.27% -1.87% -13.40% -15.60% 4.85% 18.34% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 107.16 130.20 130.59 169.65 237.09 248.29 235.19 -12.26%
EPS -12.54 6.86 -2.30 -16.75 -22.15 8.24 30.99 -
DPS 0.00 0.00 0.00 6.00 6.50 6.00 0.00 -
NAPS 1.17 1.30 1.23 1.25 1.42 1.70 1.69 -5.93%
Adjusted Per Share Value based on latest NOSH - 248,458
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 47.24 57.39 57.57 74.78 104.51 109.41 103.64 -12.26%
EPS -5.53 3.02 -1.02 -7.38 -9.76 3.63 13.66 -
DPS 0.00 0.00 0.00 2.64 2.87 2.65 0.00 -
NAPS 0.5158 0.5731 0.5422 0.551 0.626 0.7491 0.7448 -5.93%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.60 2.17 2.38 2.42 2.00 2.45 4.49 -
P/RPS 1.49 1.67 1.82 1.43 0.84 0.99 1.91 -4.05%
P/EPS -12.76 31.64 -103.36 -14.45 -9.03 29.73 14.49 -
EY -7.84 3.16 -0.97 -6.92 -11.07 3.36 6.90 -
DY 0.00 0.00 0.00 2.48 3.25 2.45 0.00 -
P/NAPS 1.37 1.67 1.93 1.94 1.41 1.44 2.66 -10.46%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 09/11/16 09/11/15 05/11/14 14/11/13 20/11/12 15/11/11 22/11/10 -
Price 2.00 2.29 2.34 2.77 2.52 2.84 4.21 -
P/RPS 1.87 1.76 1.79 1.63 1.06 1.14 1.79 0.73%
P/EPS -15.95 33.39 -101.62 -16.54 -11.38 34.46 13.59 -
EY -6.27 2.99 -0.98 -6.05 -8.79 2.90 7.36 -
DY 0.00 0.00 0.00 2.17 2.58 2.11 0.00 -
P/NAPS 1.71 1.76 1.90 2.22 1.77 1.67 2.49 -6.06%

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