[BHIC] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
23-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 6.21%
YoY- -43.79%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 1,013,628 1,040,570 1,032,132 987,832 1,002,636 985,877 954,940 4.06%
PBT 98,528 87,689 105,913 83,442 111,340 131,089 160,460 -27.77%
Tax -39,572 1,257 -45,122 -41,254 -71,620 -87,671 -98,246 -45.49%
NP 58,956 88,946 60,790 42,188 39,720 43,418 62,213 -3.52%
-
NP to SH 58,956 88,946 60,790 42,188 39,720 43,418 62,213 -3.52%
-
Tax Rate 40.16% -1.43% 42.60% 49.44% 64.33% 66.88% 61.23% -
Total Cost 954,672 951,624 971,341 945,644 962,916 942,459 892,726 4.57%
-
Net Worth 76,899 -197,116 16,221 -7,121 -14,978 -25,480 -24,212 -
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 6,333 - - - 6,330 - -
Div Payout % - 7.12% - - - 14.58% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 76,899 -197,116 16,221 -7,121 -14,978 -25,480 -24,212 -
NOSH 79,114 79,163 79,127 79,122 79,123 79,131 79,124 -0.00%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 5.82% 8.55% 5.89% 4.27% 3.96% 4.40% 6.51% -
ROE 76.67% 0.00% 374.76% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 1,281.22 1,314.46 1,304.40 1,248.49 1,267.18 1,245.87 1,206.88 4.06%
EPS 74.52 56.20 76.83 53.32 50.20 54.90 78.63 -3.51%
DPS 0.00 8.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 0.972 -2.49 0.205 -0.09 -0.1893 -0.322 -0.306 -
Adjusted Per Share Value based on latest NOSH - 79,121
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 179.63 184.41 182.91 175.06 177.68 174.71 169.23 4.05%
EPS 10.45 15.76 10.77 7.48 7.04 7.69 11.03 -3.54%
DPS 0.00 1.12 0.00 0.00 0.00 1.12 0.00 -
NAPS 0.1363 -0.3493 0.0287 -0.0126 -0.0265 -0.0452 -0.0429 -
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 27.50 12.50 12.25 15.12 16.25 17.12 18.88 -
P/RPS 2.15 0.95 0.94 1.21 1.28 1.37 1.56 23.86%
P/EPS 36.90 11.13 15.94 28.36 32.37 31.20 24.01 33.20%
EY 2.71 8.99 6.27 3.53 3.09 3.20 4.16 -24.87%
DY 0.00 0.64 0.00 0.00 0.00 0.47 0.00 -
P/NAPS 28.29 0.00 59.76 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 27/02/03 29/11/02 23/08/02 23/05/02 28/02/02 27/11/01 -
Price 26.50 13.75 12.12 10.31 16.00 16.25 18.75 -
P/RPS 2.07 1.05 0.93 0.83 1.26 1.30 1.55 21.29%
P/EPS 35.56 12.24 15.78 19.34 31.87 29.62 23.85 30.54%
EY 2.81 8.17 6.34 5.17 3.14 3.38 4.19 -23.40%
DY 0.00 0.58 0.00 0.00 0.00 0.49 0.00 -
P/NAPS 27.26 0.00 59.12 0.00 0.00 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