[BHIC] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
27-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -17.11%
YoY- 138.52%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 987,832 1,002,636 985,877 954,940 963,570 901,236 755,735 19.60%
PBT 83,442 111,340 131,089 160,460 182,504 241,244 104,007 -13.69%
Tax -41,254 -71,620 -87,671 -98,246 -107,450 -141,092 -85,070 -38.35%
NP 42,188 39,720 43,418 62,213 75,054 100,152 18,937 70.82%
-
NP to SH 42,188 39,720 43,418 62,213 75,054 100,152 18,937 70.82%
-
Tax Rate 49.44% 64.33% 66.88% 61.23% 58.88% 58.49% 81.79% -
Total Cost 945,644 962,916 942,459 892,726 888,516 801,084 736,798 18.15%
-
Net Worth -7,121 -14,978 -25,480 -24,212 -33,791 -9,029 -30,228 -61.95%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - 6,330 - - - 6,330 -
Div Payout % - - 14.58% - - - 33.43% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth -7,121 -14,978 -25,480 -24,212 -33,791 -9,029 -30,228 -61.95%
NOSH 79,122 79,123 79,131 79,124 79,137 79,134 79,131 -0.00%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 4.27% 3.96% 4.40% 6.51% 7.79% 11.11% 2.51% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 1,248.49 1,267.18 1,245.87 1,206.88 1,217.59 1,138.87 955.04 19.61%
EPS 53.32 50.20 54.90 78.63 94.84 126.56 23.93 70.84%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS -0.09 -0.1893 -0.322 -0.306 -0.427 -0.1141 -0.382 -61.95%
Adjusted Per Share Value based on latest NOSH - 79,142
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 175.06 177.68 174.71 169.23 170.76 159.71 133.93 19.60%
EPS 7.48 7.04 7.69 11.03 13.30 17.75 3.36 70.74%
DPS 0.00 0.00 1.12 0.00 0.00 0.00 1.12 -
NAPS -0.0126 -0.0265 -0.0452 -0.0429 -0.0599 -0.016 -0.0536 -62.01%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 15.12 16.25 17.12 18.88 19.38 20.50 21.38 -
P/RPS 1.21 1.28 1.37 1.56 1.59 1.80 2.24 -33.74%
P/EPS 28.36 32.37 31.20 24.01 20.43 16.20 89.34 -53.56%
EY 3.53 3.09 3.20 4.16 4.89 6.17 1.12 115.41%
DY 0.00 0.00 0.47 0.00 0.00 0.00 0.37 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 23/08/02 23/05/02 28/02/02 27/11/01 24/08/01 25/05/01 26/02/01 -
Price 10.31 16.00 16.25 18.75 19.62 19.62 20.38 -
P/RPS 0.83 1.26 1.30 1.55 1.61 1.72 2.13 -46.74%
P/EPS 19.34 31.87 29.62 23.85 20.69 15.50 85.16 -62.87%
EY 5.17 3.14 3.38 4.19 4.83 6.45 1.17 170.01%
DY 0.00 0.00 0.49 0.00 0.00 0.00 0.39 -
P/NAPS 0.00 0.00 0.00 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