[BHIC] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
09-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -27.45%
YoY- 397.82%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 243,069 295,346 266,255 323,483 324,461 421,511 589,075 -13.71%
PBT 6,606 89,661 -16,649 20,186 -1,974 -27,417 -60,827 -
Tax -6,845 336 -14,510 -3,149 -3,747 -814 5,484 -
NP -239 89,997 -31,159 17,037 -5,721 -28,231 -55,343 -59.62%
-
NP to SH -239 89,997 -31,159 17,038 -5,721 -41,620 -55,029 -59.59%
-
Tax Rate 103.62% -0.37% - 15.60% - - - -
Total Cost 243,308 205,349 297,414 306,446 330,182 449,742 644,418 -14.97%
-
Net Worth 365,233 372,687 290,695 322,995 305,603 310,572 352,810 0.57%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 3,726 12,422 - - - 14,905 16,149 -21.67%
Div Payout % 0.00% 13.80% - - - 0.00% 0.00% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 365,233 372,687 290,695 322,995 305,603 310,572 352,810 0.57%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -0.10% 30.47% -11.70% 5.27% -1.76% -6.70% -9.39% -
ROE -0.07% 24.15% -10.72% 5.27% -1.87% -13.40% -15.60% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 97.83 118.87 107.16 130.20 130.59 169.65 237.09 -13.71%
EPS -0.10 36.22 -12.54 6.86 -2.30 -16.75 -22.15 -59.32%
DPS 1.50 5.00 0.00 0.00 0.00 6.00 6.50 -21.67%
NAPS 1.47 1.50 1.17 1.30 1.23 1.25 1.42 0.57%
Adjusted Per Share Value based on latest NOSH - 248,458
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 43.13 52.40 47.24 57.39 57.57 74.78 104.51 -13.70%
EPS -0.04 15.97 -5.53 3.02 -1.02 -7.38 -9.76 -59.97%
DPS 0.66 2.20 0.00 0.00 0.00 2.64 2.87 -21.71%
NAPS 0.648 0.6612 0.5158 0.5731 0.5422 0.551 0.626 0.57%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.32 2.15 1.60 2.17 2.38 2.42 2.00 -
P/RPS 1.35 1.81 1.49 1.67 1.82 1.43 0.84 8.22%
P/EPS -1,372.24 5.94 -12.76 31.64 -103.36 -14.45 -9.03 130.91%
EY -0.07 16.85 -7.84 3.16 -0.97 -6.92 -11.07 -56.98%
DY 1.14 2.33 0.00 0.00 0.00 2.48 3.25 -16.01%
P/NAPS 0.90 1.43 1.37 1.67 1.93 1.94 1.41 -7.20%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/11/18 15/11/17 09/11/16 09/11/15 05/11/14 14/11/13 20/11/12 -
Price 1.35 2.01 2.00 2.29 2.34 2.77 2.52 -
P/RPS 1.38 1.69 1.87 1.76 1.79 1.63 1.06 4.49%
P/EPS -1,403.42 5.55 -15.95 33.39 -101.62 -16.54 -11.38 123.02%
EY -0.07 18.02 -6.27 2.99 -0.98 -6.05 -8.79 -55.29%
DY 1.11 2.49 0.00 0.00 0.00 2.17 2.58 -13.10%
P/NAPS 0.92 1.34 1.71 1.76 1.90 2.22 1.77 -10.32%

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