[BHIC] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
15-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -554.04%
YoY- -244.05%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 646,518 576,544 494,028 225,900 544,133 516,621 474,902 22.71%
PBT -107,162 -61,917 -57,042 -54,688 1,700 21,452 42,706 -
Tax -5,112 -8,518 -4,100 -1,828 16,758 6,513 -3,158 37.66%
NP -112,274 -70,436 -61,142 -56,516 18,458 27,965 39,548 -
-
NP to SH -131,612 -78,368 -63,332 -58,036 12,782 12,046 22,938 -
-
Tax Rate - - - - -985.76% -30.36% 7.39% -
Total Cost 758,792 646,980 555,170 282,416 525,675 488,656 435,354 44.58%
-
Net Worth 280,765 352,755 379,991 397,506 427,347 421,964 424,501 -23.99%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 14,907 - - - 16,149 - - -
Div Payout % 0.00% - - - 126.35% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 280,765 352,755 379,991 397,506 427,347 421,964 424,501 -23.99%
NOSH 248,458 248,458 248,458 248,441 248,458 248,214 248,246 0.05%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -17.37% -12.22% -12.38% -25.02% 3.39% 5.41% 8.33% -
ROE -46.88% -22.22% -16.67% -14.60% 2.99% 2.85% 5.40% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 260.20 232.09 198.92 90.93 219.00 208.14 191.30 22.64%
EPS -52.97 -31.55 -25.50 -23.36 5.14 4.85 9.24 -
DPS 6.00 0.00 0.00 0.00 6.50 0.00 0.00 -
NAPS 1.13 1.42 1.53 1.60 1.72 1.70 1.71 -24.03%
Adjusted Per Share Value based on latest NOSH - 248,441
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 114.57 102.17 87.55 40.03 96.43 91.55 84.16 22.71%
EPS -23.32 -13.89 -11.22 -10.28 2.27 2.13 4.07 -
DPS 2.64 0.00 0.00 0.00 2.86 0.00 0.00 -
NAPS 0.4976 0.6251 0.6734 0.7045 0.7573 0.7478 0.7523 -23.99%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.43 2.00 2.93 3.48 3.43 2.45 3.96 -
P/RPS 2.34 2.44 3.19 3.83 1.57 1.18 2.07 8.47%
P/EPS -4.34 -6.34 -11.49 -14.90 66.67 50.48 42.86 -
EY -23.04 -15.77 -8.70 -6.71 1.50 1.98 2.33 -
DY 0.00 0.00 0.00 0.00 1.90 0.00 0.00 -
P/NAPS 2.15 1.41 1.92 2.18 1.99 1.44 2.32 -4.92%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 20/11/12 07/08/12 15/05/12 23/02/12 15/11/11 12/08/11 -
Price 1.96 2.52 2.67 2.84 3.68 2.84 3.26 -
P/RPS 1.89 3.08 2.91 3.12 1.68 1.36 1.70 7.28%
P/EPS -3.50 -7.99 -10.47 -12.16 71.53 58.52 35.28 -
EY -28.57 -12.52 -9.55 -8.23 1.40 1.71 2.83 -
DY 0.00 0.00 0.00 0.00 1.77 0.00 0.00 -
P/NAPS 1.73 1.77 1.75 1.78 2.14 1.67 1.91 -6.35%

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