[BHIC] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
05-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -74.34%
YoY- 9923.98%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 496,259 435,888 424,760 403,924 117,153 95,270 84,476 223.83%
PBT 134,681 144,800 140,146 127,092 474,890 584,270 4,354 875.20%
Tax -17,703 -8,334 -6,456 -1,324 11,427 -600 -1,316 461.18%
NP 116,978 136,465 133,690 125,768 486,317 583,670 3,038 1027.73%
-
NP to SH 115,120 133,530 131,176 124,568 485,469 582,954 2,370 1215.70%
-
Tax Rate 13.14% 5.76% 4.61% 1.04% -2.41% 0.10% 30.23% -
Total Cost 379,281 299,422 291,070 278,156 -369,164 -488,400 81,438 177.58%
-
Net Worth 313,052 305,586 270,798 241,083 125,788 121,210 -543,705 -
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 13,665 - - - 2,246 - - -
Div Payout % 11.87% - - - 0.46% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 313,052 305,586 270,798 241,083 125,788 121,210 -543,705 -
NOSH 248,454 248,444 248,439 248,539 149,748 186,477 174,264 26.53%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 23.57% 31.31% 31.47% 31.14% 415.11% 612.64% 3.60% -
ROE 36.77% 43.70% 48.44% 51.67% 385.94% 480.94% 0.00% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 199.74 175.45 170.97 162.52 78.23 51.09 48.48 155.90%
EPS 46.33 53.75 52.80 50.12 324.19 312.61 1.36 939.69%
DPS 5.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.26 1.23 1.09 0.97 0.84 0.65 -3.12 -
Adjusted Per Share Value based on latest NOSH - 248,539
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 87.95 77.25 75.27 71.58 20.76 16.88 14.97 223.85%
EPS 20.40 23.66 23.25 22.08 86.03 103.31 0.42 1215.66%
DPS 2.42 0.00 0.00 0.00 0.40 0.00 0.00 -
NAPS 0.5548 0.5416 0.4799 0.4272 0.2229 0.2148 -0.9635 -
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.85 3.78 4.30 4.92 7.45 3.66 3.35 -
P/RPS 1.43 2.15 2.52 3.03 9.52 7.16 6.91 -64.84%
P/EPS 6.15 7.03 8.14 9.82 2.30 1.17 246.32 -91.36%
EY 16.26 14.22 12.28 10.19 43.52 85.41 0.41 1050.04%
DY 1.93 0.00 0.00 0.00 0.20 0.00 0.00 -
P/NAPS 2.26 3.07 3.94 5.07 8.87 5.63 0.00 -
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 17/02/09 11/11/08 12/08/08 05/05/08 27/02/08 30/10/07 20/08/07 -
Price 2.69 2.97 4.30 4.80 6.05 6.20 2.57 -
P/RPS 1.35 1.69 2.52 2.95 7.73 12.14 5.30 -59.65%
P/EPS 5.81 5.53 8.14 9.58 1.87 1.98 188.97 -90.08%
EY 17.22 18.10 12.28 10.44 53.59 50.42 0.53 907.52%
DY 2.04 0.00 0.00 0.00 0.25 0.00 0.00 -
P/NAPS 2.13 2.41 3.94 4.95 7.20 9.54 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