[BHIC] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
12-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 5.3%
YoY- 5434.85%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 463,076 496,259 435,888 424,760 403,924 117,153 95,270 186.66%
PBT 88,408 134,681 144,800 140,146 127,092 474,890 584,270 -71.57%
Tax -27,228 -17,703 -8,334 -6,456 -1,324 11,427 -600 1169.31%
NP 61,180 116,978 136,465 133,690 125,768 486,317 583,670 -77.73%
-
NP to SH 61,248 115,120 133,530 131,176 124,568 485,469 582,954 -77.70%
-
Tax Rate 30.80% 13.14% 5.76% 4.61% 1.04% -2.41% 0.10% -
Total Cost 401,896 379,281 299,422 291,070 278,156 -369,164 -488,400 -
-
Net Worth 335,571 313,052 305,586 270,798 241,083 125,788 121,210 97.04%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 13,665 - - - 2,246 - -
Div Payout % - 11.87% - - - 0.46% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 335,571 313,052 305,586 270,798 241,083 125,788 121,210 97.04%
NOSH 248,571 248,454 248,444 248,439 248,539 149,748 186,477 21.09%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 13.21% 23.57% 31.31% 31.47% 31.14% 415.11% 612.64% -
ROE 18.25% 36.77% 43.70% 48.44% 51.67% 385.94% 480.94% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 186.29 199.74 175.45 170.97 162.52 78.23 51.09 136.71%
EPS 24.64 46.33 53.75 52.80 50.12 324.19 312.61 -81.58%
DPS 0.00 5.50 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.35 1.26 1.23 1.09 0.97 0.84 0.65 62.71%
Adjusted Per Share Value based on latest NOSH - 248,348
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 82.06 87.95 77.25 75.27 71.58 20.76 16.88 186.69%
EPS 10.85 20.40 23.66 23.25 22.08 86.03 103.31 -77.70%
DPS 0.00 2.42 0.00 0.00 0.00 0.40 0.00 -
NAPS 0.5947 0.5548 0.5416 0.4799 0.4272 0.2229 0.2148 97.04%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 2.62 2.85 3.78 4.30 4.92 7.45 3.66 -
P/RPS 1.41 1.43 2.15 2.52 3.03 9.52 7.16 -66.11%
P/EPS 10.63 6.15 7.03 8.14 9.82 2.30 1.17 334.82%
EY 9.40 16.26 14.22 12.28 10.19 43.52 85.41 -77.00%
DY 0.00 1.93 0.00 0.00 0.00 0.20 0.00 -
P/NAPS 1.94 2.26 3.07 3.94 5.07 8.87 5.63 -50.81%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 15/05/09 17/02/09 11/11/08 12/08/08 05/05/08 27/02/08 30/10/07 -
Price 3.30 2.69 2.97 4.30 4.80 6.05 6.20 -
P/RPS 1.77 1.35 1.69 2.52 2.95 7.73 12.14 -72.26%
P/EPS 13.39 5.81 5.53 8.14 9.58 1.87 1.98 257.19%
EY 7.47 17.22 18.10 12.28 10.44 53.59 50.42 -71.96%
DY 0.00 2.04 0.00 0.00 0.00 0.25 0.00 -
P/NAPS 2.44 2.13 2.41 3.94 4.95 7.20 9.54 -59.67%

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