[BHIC] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
13-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 42.8%
YoY- 2282.28%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 240,523 321,367 272,277 332,015 318,850 606,126 483,917 -10.99%
PBT 14,033 101,473 -44,514 27,974 2,982 -89,847 -30,588 -
Tax -1,669 -3,022 -13,685 -2,485 -4,046 -4,210 21,338 -
NP 12,364 98,451 -58,199 25,489 -1,064 -94,057 -9,250 -
-
NP to SH 12,364 98,451 -58,198 25,489 -1,168 -111,995 -11,799 -
-
Tax Rate 11.89% 2.98% - 8.88% 135.68% - - -
Total Cost 228,159 222,916 330,476 306,526 319,914 700,183 493,167 -12.05%
-
Net Worth 350,325 342,872 250,942 308,087 283,242 285,726 397,506 -2.08%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 4,969 7,453 - - - 14,905 16,129 -17.81%
Div Payout % 40.19% 7.57% - - - 0.00% 0.00% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 350,325 342,872 250,942 308,087 283,242 285,726 397,506 -2.08%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 5.14% 30.64% -21.37% 7.68% -0.33% -15.52% -1.91% -
ROE 3.53% 28.71% -23.19% 8.27% -0.41% -39.20% -2.97% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 96.81 129.34 109.59 133.63 128.33 243.96 194.78 -10.99%
EPS 4.98 39.62 -23.42 10.26 -0.47 -45.08 -4.75 -
DPS 2.00 3.00 0.00 0.00 0.00 6.00 6.50 -17.82%
NAPS 1.41 1.38 1.01 1.24 1.14 1.15 1.60 -2.08%
Adjusted Per Share Value based on latest NOSH - 248,458
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 42.67 57.02 48.31 58.91 56.57 107.54 85.86 -10.99%
EPS 2.19 17.47 -10.33 4.52 -0.21 -19.87 -2.09 -
DPS 0.88 1.32 0.00 0.00 0.00 2.64 2.86 -17.82%
NAPS 0.6216 0.6083 0.4452 0.5466 0.5025 0.5069 0.7053 -2.08%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.73 2.50 1.69 2.19 2.52 2.05 3.48 -
P/RPS 1.79 1.93 1.54 1.64 1.96 0.84 1.79 0.00%
P/EPS 34.76 6.31 -7.21 21.35 -536.06 -4.55 -73.28 -
EY 2.88 15.85 -13.86 4.68 -0.19 -21.99 -1.36 -
DY 1.16 1.20 0.00 0.00 0.00 2.93 1.87 -7.64%
P/NAPS 1.23 1.81 1.67 1.77 2.21 1.78 2.18 -9.09%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 17/05/18 26/05/17 13/05/16 13/05/15 08/05/14 14/05/13 15/05/12 -
Price 1.87 2.23 1.56 2.09 2.51 2.62 2.84 -
P/RPS 1.93 1.72 1.42 1.56 1.96 1.07 1.46 4.75%
P/EPS 37.58 5.63 -6.66 20.37 -533.93 -5.81 -59.80 -
EY 2.66 17.77 -15.02 4.91 -0.19 -17.20 -1.67 -
DY 1.07 1.35 0.00 0.00 0.00 2.29 2.29 -11.90%
P/NAPS 1.33 1.62 1.54 1.69 2.20 2.28 1.78 -4.73%

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