[BHIC] YoY TTM Result on 30-Sep-2022 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -116.87%
YoY- 96.85%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 116,226 143,163 141,857 159,952 145,455 243,069 295,346 -14.38%
PBT -21,404 -673 -30,336 -75,306 -133,640 6,606 89,661 -
Tax -13,861 -946 -21,003 -19,320 3,643 -6,845 336 -
NP -35,265 -1,619 -51,339 -94,626 -129,997 -239 89,997 -
-
NP to SH -35,265 -1,619 -51,339 -94,626 -129,997 -239 89,997 -
-
Tax Rate - - - - - 103.62% -0.37% -
Total Cost 151,491 144,782 193,196 254,578 275,452 243,308 205,349 -4.94%
-
Net Worth 54,660 86,960 89,444 139,136 233,550 365,233 372,687 -27.36%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - 3,726 12,422 -
Div Payout % - - - - - 0.00% 13.80% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 54,660 86,960 89,444 139,136 233,550 365,233 372,687 -27.36%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -30.34% -1.13% -36.19% -59.16% -89.37% -0.10% 30.47% -
ROE -64.52% -1.86% -57.40% -68.01% -55.66% -0.07% 24.15% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 46.78 57.62 57.09 64.38 58.54 97.83 118.87 -14.38%
EPS -14.19 -0.65 -20.66 -38.09 -52.32 -0.10 36.22 -
DPS 0.00 0.00 0.00 0.00 0.00 1.50 5.00 -
NAPS 0.22 0.35 0.36 0.56 0.94 1.47 1.50 -27.36%
Adjusted Per Share Value based on latest NOSH - 248,458
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 20.60 25.37 25.14 28.35 25.78 43.08 52.34 -14.38%
EPS -6.25 -0.29 -9.10 -16.77 -23.04 -0.04 15.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.66 2.20 -
NAPS 0.0969 0.1541 0.1585 0.2466 0.4139 0.6473 0.6605 -27.36%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.54 0.375 0.49 0.65 1.30 1.32 2.15 -
P/RPS 1.15 0.65 0.86 1.01 2.22 1.35 1.81 -7.27%
P/EPS -3.80 -57.55 -2.37 -1.71 -2.48 -1,372.24 5.94 -
EY -26.28 -1.74 -42.17 -58.59 -40.25 -0.07 16.85 -
DY 0.00 0.00 0.00 0.00 0.00 1.14 2.33 -
P/NAPS 2.45 1.07 1.36 1.16 1.38 0.90 1.43 9.38%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 25/11/22 24/11/21 19/11/20 20/11/19 23/11/18 15/11/17 -
Price 0.55 0.40 0.48 0.615 1.28 1.35 2.01 -
P/RPS 1.18 0.69 0.84 0.96 2.19 1.38 1.69 -5.80%
P/EPS -3.88 -61.39 -2.32 -1.61 -2.45 -1,403.42 5.55 -
EY -25.81 -1.63 -43.05 -61.93 -40.88 -0.07 18.02 -
DY 0.00 0.00 0.00 0.00 0.00 1.11 2.49 -
P/NAPS 2.50 1.14 1.33 1.10 1.36 0.92 1.34 10.94%

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