[BHIC] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 161.58%
YoY- 82.78%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 195,241 1,049,363 713,925 561,109 253,407 1,040,570 774,099 -60.04%
PBT 18,157 90,710 64,314 54,825 24,632 87,689 79,435 -62.58%
Tax -4,482 1,089 -2,763 -16,270 -9,893 1,257 -33,842 -73.98%
NP 13,675 91,799 61,551 38,555 14,739 88,946 45,593 -55.15%
-
NP to SH 13,675 91,799 61,551 38,555 14,739 88,946 45,593 -55.15%
-
Tax Rate 24.68% -1.20% 4.30% 29.68% 40.16% -1.43% 42.60% -
Total Cost 181,566 957,564 652,374 522,554 238,668 951,624 728,506 -60.36%
-
Net Worth -139,040 -245,145 177,056 157,844 76,899 -197,116 16,221 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - 6,333 - -
Div Payout % - - - - - 7.12% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth -139,040 -245,145 177,056 157,844 76,899 -197,116 16,221 -
NOSH 163,576 158,158 158,269 158,271 79,114 79,163 79,127 62.20%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 7.00% 8.75% 8.62% 6.87% 5.82% 8.55% 5.89% -
ROE 0.00% 0.00% 34.76% 24.43% 19.17% 0.00% 281.07% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 119.36 663.49 451.08 354.52 320.30 1,314.46 978.30 -75.36%
EPS 8.36 58.01 38.89 24.36 18.63 56.20 57.62 -72.35%
DPS 0.00 0.00 0.00 0.00 0.00 8.00 0.00 -
NAPS -0.85 -1.55 1.1187 0.9973 0.972 -2.49 0.205 -
Adjusted Per Share Value based on latest NOSH - 158,245
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 34.60 185.97 126.52 99.44 44.91 184.41 137.18 -60.04%
EPS 2.42 16.27 10.91 6.83 2.61 15.76 8.08 -55.20%
DPS 0.00 0.00 0.00 0.00 0.00 1.12 0.00 -
NAPS -0.2464 -0.4344 0.3138 0.2797 0.1363 -0.3493 0.0287 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 28.25 31.50 24.50 24.50 27.50 12.50 12.25 -
P/RPS 23.67 4.75 5.43 6.91 8.59 0.95 1.25 609.16%
P/EPS 337.92 54.27 63.00 100.57 147.61 11.13 21.26 531.10%
EY 0.30 1.84 1.59 0.99 0.68 8.99 4.70 -84.00%
DY 0.00 0.00 0.00 0.00 0.00 0.64 0.00 -
P/NAPS 0.00 0.00 21.90 24.57 28.29 0.00 59.76 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 27/02/04 21/11/03 28/08/03 30/05/03 27/02/03 29/11/02 -
Price 25.00 30.00 33.00 24.70 26.50 13.75 12.12 -
P/RPS 20.95 4.52 7.32 6.97 8.27 1.05 1.24 557.29%
P/EPS 299.04 51.69 84.85 101.40 142.24 12.24 21.03 485.99%
EY 0.33 1.93 1.18 0.99 0.70 8.17 4.75 -83.07%
DY 0.00 0.00 0.00 0.00 0.00 0.58 0.00 -
P/NAPS 0.00 0.00 29.50 24.77 27.26 0.00 59.12 -

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