[BHIC] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -30.21%
YoY- 129.28%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 1,032,132 987,832 1,002,636 985,877 954,940 963,570 901,236 9.45%
PBT 105,913 83,442 111,340 131,089 160,460 182,504 241,244 -42.20%
Tax -45,122 -41,254 -71,620 -87,671 -98,246 -107,450 -141,092 -53.20%
NP 60,790 42,188 39,720 43,418 62,213 75,054 100,152 -28.28%
-
NP to SH 60,790 42,188 39,720 43,418 62,213 75,054 100,152 -28.28%
-
Tax Rate 42.60% 49.44% 64.33% 66.88% 61.23% 58.88% 58.49% -
Total Cost 971,341 945,644 962,916 942,459 892,726 888,516 801,084 13.69%
-
Net Worth 16,221 -7,121 -14,978 -25,480 -24,212 -33,791 -9,029 -
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 6,330 - - - -
Div Payout % - - - 14.58% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 16,221 -7,121 -14,978 -25,480 -24,212 -33,791 -9,029 -
NOSH 79,127 79,122 79,123 79,131 79,124 79,137 79,134 -0.00%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 5.89% 4.27% 3.96% 4.40% 6.51% 7.79% 11.11% -
ROE 374.76% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 1,304.40 1,248.49 1,267.18 1,245.87 1,206.88 1,217.59 1,138.87 9.45%
EPS 76.83 53.32 50.20 54.90 78.63 94.84 126.56 -28.28%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 0.205 -0.09 -0.1893 -0.322 -0.306 -0.427 -0.1141 -
Adjusted Per Share Value based on latest NOSH - 78,848
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 182.91 175.06 177.68 174.71 169.23 170.76 159.71 9.45%
EPS 10.77 7.48 7.04 7.69 11.03 13.30 17.75 -28.30%
DPS 0.00 0.00 0.00 1.12 0.00 0.00 0.00 -
NAPS 0.0287 -0.0126 -0.0265 -0.0452 -0.0429 -0.0599 -0.016 -
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 12.25 15.12 16.25 17.12 18.88 19.38 20.50 -
P/RPS 0.94 1.21 1.28 1.37 1.56 1.59 1.80 -35.12%
P/EPS 15.94 28.36 32.37 31.20 24.01 20.43 16.20 -1.07%
EY 6.27 3.53 3.09 3.20 4.16 4.89 6.17 1.07%
DY 0.00 0.00 0.00 0.47 0.00 0.00 0.00 -
P/NAPS 59.76 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 23/08/02 23/05/02 28/02/02 27/11/01 24/08/01 25/05/01 -
Price 12.12 10.31 16.00 16.25 18.75 19.62 19.62 -
P/RPS 0.93 0.83 1.26 1.30 1.55 1.61 1.72 -33.60%
P/EPS 15.78 19.34 31.87 29.62 23.85 20.69 15.50 1.19%
EY 6.34 5.17 3.14 3.38 4.19 4.83 6.45 -1.13%
DY 0.00 0.00 0.00 0.49 0.00 0.00 0.00 -
P/NAPS 59.12 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