[BHIC] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
06-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 7.53%
YoY- -49.79%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 353,632 543,851 507,025 472,126 463,076 496,259 435,888 -13.02%
PBT 78,080 94,876 97,170 89,694 88,408 134,681 144,800 -33.77%
Tax -16,688 -18,221 -19,137 -22,452 -27,228 -17,703 -8,334 58.93%
NP 61,392 76,655 78,033 67,242 61,180 116,978 136,465 -41.31%
-
NP to SH 62,672 76,280 76,905 65,858 61,248 115,120 133,530 -39.63%
-
Tax Rate 21.37% 19.21% 19.69% 25.03% 30.80% 13.14% 5.76% -
Total Cost 292,240 467,196 428,992 404,884 401,896 379,281 299,422 -1.60%
-
Net Worth 389,837 375,188 365,308 340,473 335,571 313,052 305,586 17.64%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - 13,665 - -
Div Payout % - - - - - 11.87% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 389,837 375,188 365,308 340,473 335,571 313,052 305,586 17.64%
NOSH 248,304 248,469 248,509 248,520 248,571 248,454 248,444 -0.03%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 17.36% 14.09% 15.39% 14.24% 13.21% 23.57% 31.31% -
ROE 16.08% 20.33% 21.05% 19.34% 18.25% 36.77% 43.70% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 142.42 218.88 204.03 189.97 186.29 199.74 175.45 -12.99%
EPS 25.24 30.70 30.95 26.50 24.64 46.33 53.75 -39.61%
DPS 0.00 0.00 0.00 0.00 0.00 5.50 0.00 -
NAPS 1.57 1.51 1.47 1.37 1.35 1.26 1.23 17.68%
Adjusted Per Share Value based on latest NOSH - 248,476
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 62.67 96.38 89.85 83.67 82.06 87.95 77.25 -13.02%
EPS 11.11 13.52 13.63 11.67 10.85 20.40 23.66 -39.61%
DPS 0.00 0.00 0.00 0.00 0.00 2.42 0.00 -
NAPS 0.6909 0.6649 0.6474 0.6034 0.5947 0.5548 0.5416 17.64%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 4.01 5.10 5.05 4.20 2.62 2.85 3.78 -
P/RPS 2.82 2.33 2.48 2.21 1.41 1.43 2.15 19.84%
P/EPS 15.89 16.61 16.32 15.85 10.63 6.15 7.03 72.31%
EY 6.29 6.02 6.13 6.31 9.40 16.26 14.22 -41.97%
DY 0.00 0.00 0.00 0.00 0.00 1.93 0.00 -
P/NAPS 2.55 3.38 3.44 3.07 1.94 2.26 3.07 -11.64%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 18/05/10 22/02/10 12/11/09 06/08/09 15/05/09 17/02/09 11/11/08 -
Price 3.96 4.61 4.75 4.86 3.30 2.69 2.97 -
P/RPS 2.78 2.11 2.33 2.56 1.77 1.35 1.69 39.39%
P/EPS 15.69 15.02 15.35 18.34 13.39 5.81 5.53 100.54%
EY 6.37 6.66 6.52 5.45 7.47 17.22 18.10 -50.18%
DY 0.00 0.00 0.00 0.00 0.00 2.04 0.00 -
P/NAPS 2.52 3.05 3.23 3.55 2.44 2.13 2.41 3.02%

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