Highlights

[BHIC] YoY Quarter Result on 2019-06-30 [#2]

Stock [BHIC]: BOUSTEAD HEAVY INDUSTRIES CORP BHD
Announcement Date 23-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     168.38%    YoY -     -59.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 53,930 49,160 43,770 69,745 75,154 66,471 61,835 -2.25%
  YoY % 9.70% 12.31% -37.24% -7.20% 13.06% 7.50% -
  Horiz. % 87.22% 79.50% 70.79% 112.79% 121.54% 107.50% 100.00%
PBT 4,891 7,594 23,492 29,538 9,905 11,668 11,146 -12.82%
  YoY % -35.59% -67.67% -20.47% 198.21% -15.11% 4.68% -
  Horiz. % 43.88% 68.13% 210.77% 265.01% 88.87% 104.68% 100.00%
Tax -1,952 -377 448 -4,274 -743 -499 -865 14.52%
  YoY % -417.77% -184.15% 110.48% -475.24% -48.90% 42.31% -
  Horiz. % 225.66% 43.58% -51.79% 494.10% 85.90% 57.69% 100.00%
NP 2,939 7,217 23,940 25,264 9,162 11,169 10,281 -18.83%
  YoY % -59.28% -69.85% -5.24% 175.75% -17.97% 8.64% -
  Horiz. % 28.59% 70.20% 232.86% 245.73% 89.12% 108.64% 100.00%
NP to SH 2,939 7,217 23,940 25,264 9,163 11,169 10,177 -18.69%
  YoY % -59.28% -69.85% -5.24% 175.72% -17.96% 9.75% -
  Horiz. % 28.88% 70.91% 235.24% 248.25% 90.04% 109.75% 100.00%
Tax Rate 39.91 % 4.96 % -1.91 % 14.47 % 7.50 % 4.28 % 7.76 % 31.37%
  YoY % 704.64% 359.69% -113.20% 92.93% 75.23% -44.85% -
  Horiz. % 514.30% 63.92% -24.61% 186.47% 96.65% 55.15% 100.00%
Total Cost 50,991 41,943 19,830 44,481 65,992 55,302 51,554 -0.18%
  YoY % 21.57% 111.51% -55.42% -32.60% 19.33% 7.27% -
  Horiz. % 98.91% 81.36% 38.46% 86.28% 128.01% 107.27% 100.00%
Net Worth 231,065 355,294 365,233 275,788 317,849 295,665 293,180 -3.89%
  YoY % -34.97% -2.72% 32.43% -13.23% 7.50% 0.85% -
  Horiz. % 78.81% 121.19% 124.58% 94.07% 108.41% 100.85% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - 3,726 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 51.64 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 231,065 355,294 365,233 275,788 317,849 295,665 293,180 -3.89%
  YoY % -34.97% -2.72% 32.43% -13.23% 7.50% 0.85% -
  Horiz. % 78.81% 121.19% 124.58% 94.07% 108.41% 100.85% 100.00%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 5.45 % 14.68 % 54.69 % 36.22 % 12.19 % 16.80 % 16.63 % -16.96%
  YoY % -62.87% -73.16% 50.99% 197.13% -27.44% 1.02% -
  Horiz. % 32.77% 88.27% 328.86% 217.80% 73.30% 101.02% 100.00%
ROE 1.27 % 2.03 % 6.55 % 9.16 % 2.88 % 3.78 % 3.47 % -15.42%
  YoY % -37.44% -69.01% -28.49% 218.06% -23.81% 8.93% -
  Horiz. % 36.60% 58.50% 188.76% 263.98% 83.00% 108.93% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 21.71 19.79 17.62 28.07 30.27 26.75 24.89 -2.25%
  YoY % 9.70% 12.32% -37.23% -7.27% 13.16% 7.47% -
  Horiz. % 87.22% 79.51% 70.79% 112.78% 121.62% 107.47% 100.00%
EPS 1.18 2.90 9.64 10.17 3.69 4.50 4.10 -18.74%
  YoY % -59.31% -69.92% -5.21% 175.61% -18.00% 9.76% -
  Horiz. % 28.78% 70.73% 235.12% 248.05% 90.00% 109.76% 100.00%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.9300 1.4300 1.4700 1.1100 1.2800 1.1900 1.1800 -3.89%
  YoY % -34.97% -2.72% 32.43% -13.28% 7.56% 0.85% -
  Horiz. % 78.81% 121.19% 124.58% 94.07% 108.47% 100.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 248,458
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 21.71 19.79 17.62 28.07 30.27 26.75 24.89 -2.25%
  YoY % 9.70% 12.32% -37.23% -7.27% 13.16% 7.47% -
  Horiz. % 87.22% 79.51% 70.79% 112.78% 121.62% 107.47% 100.00%
EPS 1.18 2.90 9.64 10.17 3.69 4.50 4.10 -18.74%
  YoY % -59.31% -69.92% -5.21% 175.61% -18.00% 9.76% -
  Horiz. % 28.78% 70.73% 235.12% 248.05% 90.00% 109.76% 100.00%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.9300 1.4300 1.4700 1.1100 1.2800 1.1900 1.1800 -3.89%
  YoY % -34.97% -2.72% 32.43% -13.28% 7.56% 0.85% -
  Horiz. % 78.81% 121.19% 124.58% 94.07% 108.47% 100.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.2600 1.4400 2.2200 1.5600 1.8500 2.5000 2.5000 -
P/RPS 5.80 7.28 12.60 5.56 6.30 9.34 10.05 -8.75%
  YoY % -20.33% -42.22% 126.62% -11.75% -32.55% -7.06% -
  Horiz. % 57.71% 72.44% 125.37% 55.32% 62.69% 92.94% 100.00%
P/EPS 106.52 49.57 23.04 15.34 50.14 55.61 61.03 9.72%
  YoY % 114.89% 115.15% 50.20% -69.41% -9.84% -8.88% -
  Horiz. % 174.54% 81.22% 37.75% 25.14% 82.16% 91.12% 100.00%
EY 0.94 2.02 4.34 6.52 1.99 1.80 1.64 -8.86%
  YoY % -53.47% -53.46% -33.44% 227.64% 10.56% 9.76% -
  Horiz. % 57.32% 123.17% 264.63% 397.56% 121.34% 109.76% 100.00%
DY 0.00 1.04 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.35 1.01 1.51 1.41 1.45 2.10 2.12 -7.24%
  YoY % 33.66% -33.11% 7.09% -2.76% -30.95% -0.94% -
  Horiz. % 63.68% 47.64% 71.23% 66.51% 68.40% 99.06% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 23/08/19 21/08/18 10/08/17 09/08/16 06/08/15 13/08/14 06/08/13 -
Price 1.2900 1.3700 2.1500 1.5000 1.8400 2.5100 2.4700 -
P/RPS 5.94 6.92 12.20 5.34 6.27 9.38 9.92 -8.19%
  YoY % -14.16% -43.28% 128.46% -14.83% -33.16% -5.44% -
  Horiz. % 59.88% 69.76% 122.98% 53.83% 63.21% 94.56% 100.00%
P/EPS 109.05 47.16 22.31 14.75 49.86 55.84 60.30 10.37%
  YoY % 131.23% 111.39% 51.25% -70.42% -10.71% -7.40% -
  Horiz. % 180.85% 78.21% 37.00% 24.46% 82.69% 92.60% 100.00%
EY 0.92 2.12 4.48 6.78 2.01 1.79 1.66 -9.36%
  YoY % -56.60% -52.68% -33.92% 237.31% 12.29% 7.83% -
  Horiz. % 55.42% 127.71% 269.88% 408.43% 121.08% 107.83% 100.00%
DY 0.00 1.09 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.39 0.96 1.46 1.35 1.44 2.11 2.09 -6.57%
  YoY % 44.79% -34.25% 8.15% -6.25% -31.75% 0.96% -
  Horiz. % 66.51% 45.93% 69.86% 64.59% 68.90% 100.96% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

137  150  450  1588 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.040.00 
 ARMADA 0.32+0.005 
 KNM 0.41+0.015 
 GPACKET-WB 0.2650.00 
 MNC 0.115+0.005 
 KNM-WB 0.20+0.005 
 HSI-C7F 0.415-0.04 
 VSOLAR 0.0950.00 
 GPACKET 0.715+0.01 
 HSI-H6S 0.18+0.025 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
4. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
5. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
6. LONDON BISCUITS BERHAD - Slapped with Several Writ of Summons and Statement of Claim PublicInvest Research
7. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
8. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
Partners & Brokers