[BHIC] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
12-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -43.06%
YoY- -63.56%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 225,900 544,133 516,621 474,902 466,764 649,797 560,789 -45.42%
PBT -54,688 1,700 21,452 42,706 74,464 95,054 100,102 -
Tax -1,828 16,758 6,513 -3,158 -20,148 -15,399 -17,433 -77.73%
NP -56,516 18,458 27,965 39,548 54,316 79,655 82,669 -
-
NP to SH -58,036 12,782 12,046 22,938 40,288 69,806 77,829 -
-
Tax Rate - -985.76% -30.36% 7.39% 27.06% 16.20% 17.42% -
Total Cost 282,416 525,675 488,656 435,354 412,448 570,142 478,120 -29.57%
-
Net Worth 397,506 427,347 421,964 424,501 425,262 429,766 419,960 -3.59%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 16,149 - - - 14,905 - -
Div Payout % - 126.35% - - - 21.35% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 397,506 427,347 421,964 424,501 425,262 429,766 419,960 -3.59%
NOSH 248,441 248,458 248,214 248,246 248,691 248,419 248,497 -0.01%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -25.02% 3.39% 5.41% 8.33% 11.64% 12.26% 14.74% -
ROE -14.60% 2.99% 2.85% 5.40% 9.47% 16.24% 18.53% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 90.93 219.00 208.14 191.30 187.69 261.57 225.67 -45.41%
EPS -23.36 5.14 4.85 9.24 16.20 28.10 31.32 -
DPS 0.00 6.50 0.00 0.00 0.00 6.00 0.00 -
NAPS 1.60 1.72 1.70 1.71 1.71 1.73 1.69 -3.57%
Adjusted Per Share Value based on latest NOSH - 249,464
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 40.03 96.43 91.55 84.16 82.72 115.16 99.38 -45.42%
EPS -10.28 2.27 2.13 4.07 7.14 12.37 13.79 -
DPS 0.00 2.86 0.00 0.00 0.00 2.64 0.00 -
NAPS 0.7045 0.7573 0.7478 0.7523 0.7536 0.7616 0.7442 -3.58%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 3.48 3.43 2.45 3.96 4.15 4.24 4.49 -
P/RPS 3.83 1.57 1.18 2.07 2.21 1.62 1.99 54.66%
P/EPS -14.90 66.67 50.48 42.86 25.62 15.09 14.34 -
EY -6.71 1.50 1.98 2.33 3.90 6.63 6.98 -
DY 0.00 1.90 0.00 0.00 0.00 1.42 0.00 -
P/NAPS 2.18 1.99 1.44 2.32 2.43 2.45 2.66 -12.41%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 15/05/12 23/02/12 15/11/11 12/08/11 26/05/11 21/02/11 22/11/10 -
Price 2.84 3.68 2.84 3.26 4.23 4.00 4.21 -
P/RPS 3.12 1.68 1.36 1.70 2.25 1.53 1.87 40.62%
P/EPS -12.16 71.53 58.52 35.28 26.11 14.23 13.44 -
EY -8.23 1.40 1.71 2.83 3.83 7.03 7.44 -
DY 0.00 1.77 0.00 0.00 0.00 1.50 0.00 -
P/NAPS 1.78 2.14 1.67 1.91 2.47 2.31 2.49 -20.03%

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