[BHIC] YoY TTM Result on 31-Mar-2022 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 49.53%
YoY- 131.19%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 140,137 110,662 167,900 124,999 176,673 165,691 240,523 -8.60%
PBT -254,931 -24,656 27,882 -54,134 -77,453 -114,076 14,033 -
Tax -9,115 -9,900 -5,466 -17,745 -14,501 -3,049 -1,669 32.66%
NP -264,046 -34,556 22,416 -71,879 -91,954 -117,125 12,364 -
-
NP to SH -264,046 -34,556 22,416 -71,879 -91,954 -117,125 12,364 -
-
Tax Rate - - 19.60% - - - 11.89% -
Total Cost 404,183 145,218 145,484 196,878 268,627 282,816 228,159 9.98%
-
Net Worth 146,712 54,660 86,960 64,599 136,651 228,581 350,325 -13.49%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - 3,726 4,969 -
Div Payout % - - - - - 0.00% 40.19% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 146,712 54,660 86,960 64,599 136,651 228,581 350,325 -13.49%
NOSH 564,279 248,458 248,458 248,458 248,458 248,458 248,458 14.63%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -188.42% -31.23% 13.35% -57.50% -52.05% -70.69% 5.14% -
ROE -179.97% -63.22% 25.78% -111.27% -67.29% -51.24% 3.53% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 24.83 44.54 67.58 50.31 71.11 66.69 96.81 -20.27%
EPS -46.79 -13.91 9.02 -28.93 -37.01 -47.14 4.98 -
DPS 0.00 0.00 0.00 0.00 0.00 1.50 2.00 -
NAPS 0.26 0.22 0.35 0.26 0.55 0.92 1.41 -24.53%
Adjusted Per Share Value based on latest NOSH - 248,458
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 24.83 19.61 29.75 22.15 31.31 29.36 42.62 -8.60%
EPS -46.79 -6.12 3.97 -12.74 -16.30 -20.76 2.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.66 0.88 -
NAPS 0.26 0.0969 0.1541 0.1145 0.2422 0.4051 0.6208 -13.49%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.455 0.35 0.45 0.56 0.835 1.31 1.73 -
P/RPS 1.83 0.79 0.67 1.11 1.17 1.96 1.79 0.36%
P/EPS -0.97 -2.52 4.99 -1.94 -2.26 -2.78 34.76 -
EY -102.84 -39.74 20.05 -51.66 -44.32 -35.99 2.88 -
DY 0.00 0.00 0.00 0.00 0.00 1.15 1.16 -
P/NAPS 1.75 1.59 1.29 2.15 1.52 1.42 1.23 6.04%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 26/05/23 24/05/22 31/05/21 10/06/20 23/05/19 17/05/18 -
Price 0.51 0.325 0.475 0.46 0.68 1.28 1.87 -
P/RPS 2.05 0.73 0.70 0.91 0.96 1.92 1.93 1.00%
P/EPS -1.09 -2.34 5.26 -1.59 -1.84 -2.72 37.58 -
EY -91.75 -42.79 18.99 -62.89 -54.43 -36.83 2.66 -
DY 0.00 0.00 0.00 0.00 0.00 1.17 1.07 -
P/NAPS 1.96 1.48 1.36 1.77 1.24 1.39 1.33 6.66%

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