[BHIC] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
12-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 13.87%
YoY- -63.56%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 56,475 544,133 387,466 237,451 116,691 649,797 420,592 -73.74%
PBT -13,672 1,700 16,089 21,353 18,616 95,054 75,077 -
Tax -457 16,758 4,885 -1,579 -5,037 -15,399 -13,075 -89.28%
NP -14,129 18,458 20,974 19,774 13,579 79,655 62,002 -
-
NP to SH -14,509 12,782 9,035 11,469 10,072 69,806 58,372 -
-
Tax Rate - -985.76% -30.36% 7.39% 27.06% 16.20% 17.42% -
Total Cost 70,604 525,675 366,492 217,677 103,112 570,142 358,590 -66.12%
-
Net Worth 397,506 427,347 421,964 424,501 425,262 429,766 419,960 -3.59%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 16,149 - - - 14,905 - -
Div Payout % - 126.35% - - - 21.35% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 397,506 427,347 421,964 424,501 425,262 429,766 419,960 -3.59%
NOSH 248,441 248,458 248,214 248,246 248,691 248,419 248,497 -0.01%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -25.02% 3.39% 5.41% 8.33% 11.64% 12.26% 14.74% -
ROE -3.65% 2.99% 2.14% 2.70% 2.37% 16.24% 13.90% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 22.73 219.00 156.10 95.65 46.92 261.57 169.25 -73.74%
EPS -5.84 5.14 3.64 4.62 4.05 28.10 23.49 -
DPS 0.00 6.50 0.00 0.00 0.00 6.00 0.00 -
NAPS 1.60 1.72 1.70 1.71 1.71 1.73 1.69 -3.57%
Adjusted Per Share Value based on latest NOSH - 249,464
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 10.01 96.43 68.67 42.08 20.68 115.16 74.54 -73.74%
EPS -2.57 2.27 1.60 2.03 1.78 12.37 10.34 -
DPS 0.00 2.86 0.00 0.00 0.00 2.64 0.00 -
NAPS 0.7045 0.7573 0.7478 0.7523 0.7536 0.7616 0.7442 -3.58%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 3.48 3.43 2.45 3.96 4.15 4.24 4.49 -
P/RPS 15.31 1.57 1.57 4.14 8.84 1.62 2.65 221.62%
P/EPS -59.59 66.67 67.31 85.71 102.47 15.09 19.11 -
EY -1.68 1.50 1.49 1.17 0.98 6.63 5.23 -
DY 0.00 1.90 0.00 0.00 0.00 1.42 0.00 -
P/NAPS 2.18 1.99 1.44 2.32 2.43 2.45 2.66 -12.41%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 15/05/12 23/02/12 15/11/11 12/08/11 26/05/11 21/02/11 22/11/10 -
Price 2.84 3.68 2.84 3.26 4.23 4.00 4.21 -
P/RPS 12.49 1.68 1.82 3.41 9.01 1.53 2.49 192.74%
P/EPS -48.63 71.53 78.02 70.56 104.44 14.23 17.92 -
EY -2.06 1.40 1.28 1.42 0.96 7.03 5.58 -
DY 0.00 1.77 0.00 0.00 0.00 1.50 0.00 -
P/NAPS 1.78 2.14 1.67 1.91 2.47 2.31 2.49 -20.03%

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