[BHIC] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -139.17%
YoY- -1129.67%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 272,681 332,823 319,051 646,518 544,133 649,797 543,851 -10.86%
PBT -19,897 20,218 7,395 -107,162 1,700 95,054 94,876 -
Tax -10,842 -2,368 -4,234 -5,112 16,758 -15,399 -18,221 -8.28%
NP -30,739 17,850 3,161 -112,274 18,458 79,655 76,655 -
-
NP to SH -30,738 17,850 3,161 -131,612 12,782 69,806 76,280 -
-
Tax Rate - 11.71% 57.25% - -985.76% 16.20% 19.21% -
Total Cost 303,420 314,973 315,890 758,792 525,675 570,142 467,196 -6.93%
-
Net Worth 270,819 300,634 283,242 280,757 427,347 430,017 375,000 -5.27%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - 14,905 16,149 14,913 - -
Div Payout % - - - 0.00% 126.35% 21.36% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 270,819 300,634 283,242 280,757 427,347 430,017 375,000 -5.27%
NOSH 248,458 248,458 248,458 248,458 248,458 248,565 248,344 0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -11.27% 5.36% 0.99% -17.37% 3.39% 12.26% 14.09% -
ROE -11.35% 5.94% 1.12% -46.88% 2.99% 16.23% 20.34% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 109.75 133.96 128.41 260.21 219.00 261.42 218.99 -10.87%
EPS -12.37 7.18 1.27 -52.97 5.14 28.08 30.72 -
DPS 0.00 0.00 0.00 6.00 6.50 6.00 0.00 -
NAPS 1.09 1.21 1.14 1.13 1.72 1.73 1.51 -5.28%
Adjusted Per Share Value based on latest NOSH - 248,458
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 48.38 59.05 56.61 114.71 96.54 115.29 96.49 -10.86%
EPS -5.45 3.17 0.56 -23.35 2.27 12.39 13.53 -
DPS 0.00 0.00 0.00 2.64 2.87 2.65 0.00 -
NAPS 0.4805 0.5334 0.5025 0.4981 0.7582 0.7629 0.6653 -5.27%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.00 2.29 2.74 2.43 3.43 4.24 5.10 -
P/RPS 1.82 1.71 2.13 0.93 1.57 1.62 2.33 -4.03%
P/EPS -16.17 31.88 215.37 -4.59 66.67 15.10 16.60 -
EY -6.19 3.14 0.46 -21.80 1.50 6.62 6.02 -
DY 0.00 0.00 0.00 2.47 1.90 1.42 0.00 -
P/NAPS 1.83 1.89 2.40 2.15 1.99 2.45 3.38 -9.71%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 26/02/15 20/02/14 21/02/13 23/02/12 21/02/11 22/02/10 -
Price 1.70 2.22 2.56 1.96 3.68 4.00 4.61 -
P/RPS 1.55 1.66 1.99 0.75 1.68 1.53 2.11 -5.00%
P/EPS -13.74 30.90 201.22 -3.70 71.53 14.24 15.01 -
EY -7.28 3.24 0.50 -27.03 1.40 7.02 6.66 -
DY 0.00 0.00 0.00 3.06 1.77 1.50 0.00 -
P/NAPS 1.56 1.83 2.25 1.73 2.14 2.31 3.05 -10.56%

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