[BHIC] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
15-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -13.75%
YoY- -80.79%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 483,917 678,080 516,490 511,047 203,444 79,694 134,892 23.70%
PBT -30,588 94,150 92,294 125,010 506,197 -76,019 -595,374 -39.00%
Tax 21,338 -16,264 -15,586 -24,179 11,618 -3,604 -313 -
NP -9,250 77,886 76,708 100,831 517,815 -79,623 -595,687 -50.02%
-
NP to SH -11,799 64,210 76,636 99,290 516,928 -80,625 -514,240 -46.66%
-
Tax Rate - 17.27% 16.89% 19.34% -2.30% - - -
Total Cost 493,167 600,194 439,782 410,216 -314,371 159,317 730,579 -6.33%
-
Net Worth 397,506 425,262 389,837 335,571 241,083 -551,227 -470,050 -
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 16,129 14,913 - 13,668 2,246 - - -
Div Payout % 0.00% 23.23% - 13.77% 0.43% - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 397,506 425,262 389,837 335,571 241,083 -551,227 -470,050 -
NOSH 248,458 248,691 248,304 248,571 248,539 176,111 174,092 6.10%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -1.91% 11.49% 14.85% 19.73% 254.52% -99.91% -441.60% -
ROE -2.97% 15.10% 19.66% 29.59% 214.42% 0.00% 0.00% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 194.78 272.66 208.01 205.59 81.86 45.25 77.48 16.59%
EPS -4.75 25.82 30.86 39.94 207.99 -45.78 -295.38 -49.72%
DPS 6.50 6.00 0.00 5.50 0.90 0.00 0.00 -
NAPS 1.60 1.71 1.57 1.35 0.97 -3.13 -2.70 -
Adjusted Per Share Value based on latest NOSH - 248,571
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 85.86 120.31 91.64 90.67 36.10 14.14 23.93 23.70%
EPS -2.09 11.39 13.60 17.62 91.71 -14.30 -91.24 -46.67%
DPS 2.86 2.65 0.00 2.43 0.40 0.00 0.00 -
NAPS 0.7053 0.7545 0.6917 0.5954 0.4277 -0.978 -0.834 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 3.48 4.15 4.01 2.62 4.92 2.25 1.98 -
P/RPS 1.79 1.52 1.93 1.27 6.01 4.97 2.56 -5.78%
P/EPS -73.28 16.07 12.99 6.56 2.37 -4.91 -0.67 118.52%
EY -1.36 6.22 7.70 15.25 42.27 -20.35 -149.18 -54.26%
DY 1.87 1.45 0.00 2.10 0.18 0.00 0.00 -
P/NAPS 2.18 2.43 2.55 1.94 5.07 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 15/05/12 26/05/11 18/05/10 15/05/09 05/05/08 30/05/07 26/05/06 -
Price 2.84 4.23 3.96 3.30 4.80 2.47 1.98 -
P/RPS 1.46 1.55 1.90 1.61 5.86 5.46 2.56 -8.92%
P/EPS -59.80 16.38 12.83 8.26 2.31 -5.40 -0.67 111.25%
EY -1.67 6.10 7.79 12.10 43.33 -18.53 -149.18 -52.67%
DY 2.29 1.42 0.00 1.67 0.19 0.00 0.00 -
P/NAPS 1.78 2.47 2.52 2.44 4.95 0.00 0.00 -

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