[BHIC] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
08-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -136.95%
YoY- 98.96%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 321,367 272,277 332,015 318,850 606,126 483,917 678,080 -11.69%
PBT 101,473 -44,514 27,974 2,982 -89,847 -30,588 94,150 1.25%
Tax -3,022 -13,685 -2,485 -4,046 -4,210 21,338 -16,264 -24.44%
NP 98,451 -58,199 25,489 -1,064 -94,057 -9,250 77,886 3.97%
-
NP to SH 98,451 -58,198 25,489 -1,168 -111,995 -11,799 64,210 7.37%
-
Tax Rate 2.98% - 8.88% 135.68% - - 17.27% -
Total Cost 222,916 330,476 306,526 319,914 700,183 493,167 600,194 -15.20%
-
Net Worth 342,872 250,942 308,087 283,242 285,726 397,506 425,262 -3.52%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 7,453 - - - 14,905 16,129 14,913 -10.90%
Div Payout % 7.57% - - - 0.00% 0.00% 23.23% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 342,872 250,942 308,087 283,242 285,726 397,506 425,262 -3.52%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,691 -0.01%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 30.64% -21.37% 7.68% -0.33% -15.52% -1.91% 11.49% -
ROE 28.71% -23.19% 8.27% -0.41% -39.20% -2.97% 15.10% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 129.34 109.59 133.63 128.33 243.96 194.78 272.66 -11.67%
EPS 39.62 -23.42 10.26 -0.47 -45.08 -4.75 25.82 7.39%
DPS 3.00 0.00 0.00 0.00 6.00 6.50 6.00 -10.90%
NAPS 1.38 1.01 1.24 1.14 1.15 1.60 1.71 -3.50%
Adjusted Per Share Value based on latest NOSH - 248,458
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 56.95 48.25 58.84 56.51 107.42 85.76 120.17 -11.69%
EPS 17.45 -10.31 4.52 -0.21 -19.85 -2.09 11.38 7.37%
DPS 1.32 0.00 0.00 0.00 2.64 2.86 2.64 -10.90%
NAPS 0.6076 0.4447 0.546 0.502 0.5064 0.7045 0.7536 -3.52%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.50 1.69 2.19 2.52 2.05 3.48 4.15 -
P/RPS 1.93 1.54 1.64 1.96 0.84 1.79 1.52 4.05%
P/EPS 6.31 -7.21 21.35 -536.06 -4.55 -73.28 16.07 -14.41%
EY 15.85 -13.86 4.68 -0.19 -21.99 -1.36 6.22 16.85%
DY 1.20 0.00 0.00 0.00 2.93 1.87 1.45 -3.10%
P/NAPS 1.81 1.67 1.77 2.21 1.78 2.18 2.43 -4.78%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 26/05/17 13/05/16 13/05/15 08/05/14 14/05/13 15/05/12 26/05/11 -
Price 2.23 1.56 2.09 2.51 2.62 2.84 4.23 -
P/RPS 1.72 1.42 1.56 1.96 1.07 1.46 1.55 1.74%
P/EPS 5.63 -6.66 20.37 -533.93 -5.81 -59.80 16.38 -16.29%
EY 17.77 -15.02 4.91 -0.19 -17.20 -1.67 6.10 19.48%
DY 1.35 0.00 0.00 0.00 2.29 2.29 1.42 -0.83%
P/NAPS 1.62 1.54 1.69 2.20 2.28 1.78 2.47 -6.78%

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