[BHIC] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 44.09%
YoY- -2.29%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 1,122,218 1,013,628 1,040,570 1,032,132 987,832 1,002,636 985,877 9.04%
PBT 109,650 98,528 87,689 105,913 83,442 111,340 131,089 -11.25%
Tax -32,540 -39,572 1,257 -45,122 -41,254 -71,620 -87,671 -48.44%
NP 77,110 58,956 88,946 60,790 42,188 39,720 43,418 46.80%
-
NP to SH 77,110 58,956 88,946 60,790 42,188 39,720 43,418 46.80%
-
Tax Rate 29.68% 40.16% -1.43% 42.60% 49.44% 64.33% 66.88% -
Total Cost 1,045,108 954,672 951,624 971,341 945,644 962,916 942,459 7.15%
-
Net Worth 157,844 76,899 -197,116 16,221 -7,121 -14,978 -25,480 -
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 6,333 - - - 6,330 -
Div Payout % - - 7.12% - - - 14.58% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 157,844 76,899 -197,116 16,221 -7,121 -14,978 -25,480 -
NOSH 158,271 79,114 79,163 79,127 79,122 79,123 79,131 58.94%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 6.87% 5.82% 8.55% 5.89% 4.27% 3.96% 4.40% -
ROE 48.85% 76.67% 0.00% 374.76% 0.00% 0.00% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 709.05 1,281.22 1,314.46 1,304.40 1,248.49 1,267.18 1,245.87 -31.39%
EPS 48.72 74.52 56.20 76.83 53.32 50.20 54.90 -7.67%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 0.9973 0.972 -2.49 0.205 -0.09 -0.1893 -0.322 -
Adjusted Per Share Value based on latest NOSH - 79,131
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 198.88 179.63 184.41 182.91 175.06 177.68 174.71 9.04%
EPS 13.67 10.45 15.76 10.77 7.48 7.04 7.69 46.89%
DPS 0.00 0.00 1.12 0.00 0.00 0.00 1.12 -
NAPS 0.2797 0.1363 -0.3493 0.0287 -0.0126 -0.0265 -0.0452 -
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 24.50 27.50 12.50 12.25 15.12 16.25 17.12 -
P/RPS 3.46 2.15 0.95 0.94 1.21 1.28 1.37 85.76%
P/EPS 50.29 36.90 11.13 15.94 28.36 32.37 31.20 37.59%
EY 1.99 2.71 8.99 6.27 3.53 3.09 3.20 -27.20%
DY 0.00 0.00 0.64 0.00 0.00 0.00 0.47 -
P/NAPS 24.57 28.29 0.00 59.76 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 30/05/03 27/02/03 29/11/02 23/08/02 23/05/02 28/02/02 -
Price 24.70 26.50 13.75 12.12 10.31 16.00 16.25 -
P/RPS 3.48 2.07 1.05 0.93 0.83 1.26 1.30 93.14%
P/EPS 50.70 35.56 12.24 15.78 19.34 31.87 29.62 43.23%
EY 1.97 2.81 8.17 6.34 5.17 3.14 3.38 -30.29%
DY 0.00 0.00 0.58 0.00 0.00 0.00 0.49 -
P/NAPS 24.77 27.26 0.00 59.12 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