[BHIC] YoY TTM Result on 31-Dec-2020 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
31-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 46.55%
YoY- 56.64%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 127,356 141,760 149,382 150,103 168,920 169,113 277,647 -12.17%
PBT -254,200 -9,823 18,181 -32,773 -102,164 -104,615 11,844 -
Tax -9,678 -11,723 -3,190 -17,806 -14,472 -3,711 -1,268 40.29%
NP -263,878 -21,546 14,991 -50,579 -116,636 -108,326 10,576 -
-
NP to SH -263,878 -21,546 14,991 -50,579 -116,636 -108,326 10,576 -
-
Tax Rate - - 17.55% - - - 10.71% -
Total Cost 391,234 163,306 134,391 200,682 285,556 277,439 267,071 6.56%
-
Net Worth 157,998 59,629 79,506 64,599 116,775 233,550 345,356 -12.21%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - 3,726 12,422 -
Div Payout % - - - - - 0.00% 117.46% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 157,998 59,629 79,506 64,599 116,775 233,550 345,356 -12.21%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -207.20% -15.20% 10.04% -33.70% -69.05% -64.06% 3.81% -
ROE -167.01% -36.13% 18.86% -78.30% -99.88% -46.38% 3.06% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 22.57 57.06 60.12 60.41 67.99 68.07 111.75 -23.39%
EPS -46.76 -8.67 6.03 -20.36 -46.94 -43.60 4.26 -
DPS 0.00 0.00 0.00 0.00 0.00 1.50 5.00 -
NAPS 0.28 0.24 0.32 0.26 0.47 0.94 1.39 -23.42%
Adjusted Per Share Value based on latest NOSH - 248,458
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 22.60 25.15 26.50 26.63 29.97 30.00 49.26 -12.17%
EPS -46.82 -3.82 2.66 -8.97 -20.69 -19.22 1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.66 2.20 -
NAPS 0.2803 0.1058 0.1411 0.1146 0.2072 0.4144 0.6127 -12.21%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.48 0.415 0.495 0.575 1.24 1.31 1.83 -
P/RPS 2.13 0.73 0.82 0.95 1.82 1.92 1.64 4.45%
P/EPS -1.03 -4.79 8.20 -2.82 -2.64 -3.00 42.99 -
EY -97.42 -20.90 12.19 -35.40 -37.86 -33.28 2.33 -
DY 0.00 0.00 0.00 0.00 0.00 1.15 2.73 -
P/NAPS 1.71 1.73 1.55 2.21 2.64 1.39 1.32 4.40%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 24/02/23 24/02/22 31/03/21 25/02/20 27/02/19 27/02/18 -
Price 0.49 0.40 0.47 0.56 1.15 1.29 1.88 -
P/RPS 2.17 0.70 0.78 0.93 1.69 1.90 1.68 4.35%
P/EPS -1.05 -4.61 7.79 -2.75 -2.45 -2.96 44.17 -
EY -95.44 -21.68 12.84 -36.35 -40.82 -33.80 2.26 -
DY 0.00 0.00 0.00 0.00 0.00 1.16 2.66 -
P/NAPS 1.75 1.67 1.47 2.15 2.45 1.37 1.35 4.41%

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