[BHIC] QoQ Cumulative Quarter Result on 31-Dec-2000 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -3.19%
YoY- -16.82%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 716,205 481,785 225,309 755,735 617,965 416,486 195,884 137.14%
PBT 120,345 91,252 60,311 104,007 86,588 65,988 39,694 109.33%
Tax -73,685 -53,725 -35,273 -85,070 -67,026 -54,841 -31,425 76.40%
NP 46,660 37,527 25,038 18,937 19,562 11,147 8,269 216.61%
-
NP to SH 46,660 37,527 25,038 18,937 19,562 11,147 8,269 216.61%
-
Tax Rate 61.23% 58.88% 58.49% 81.79% 77.41% 83.11% 79.17% -
Total Cost 669,545 444,258 200,271 736,798 598,403 405,339 187,615 133.34%
-
Net Worth -24,212 -33,791 -9,029 -30,228 -16,697 -11,313 -16,063 31.42%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - 6,330 - - - -
Div Payout % - - - 33.43% - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth -24,212 -33,791 -9,029 -30,228 -16,697 -11,313 -16,063 31.42%
NOSH 79,124 79,137 79,134 79,131 79,134 79,112 79,129 -0.00%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 6.51% 7.79% 11.11% 2.51% 3.17% 2.68% 4.22% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 905.16 608.79 284.72 955.04 780.91 526.45 247.55 137.15%
EPS 58.97 47.42 31.64 23.93 24.72 14.09 10.45 216.63%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS -0.306 -0.427 -0.1141 -0.382 -0.211 -0.143 -0.203 31.43%
Adjusted Per Share Value based on latest NOSH - 79,157
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 126.92 85.38 39.93 133.93 109.51 73.81 34.71 137.15%
EPS 8.27 6.65 4.44 3.36 3.47 1.98 1.47 215.98%
DPS 0.00 0.00 0.00 1.12 0.00 0.00 0.00 -
NAPS -0.0429 -0.0599 -0.016 -0.0536 -0.0296 -0.02 -0.0285 31.31%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 18.88 19.38 20.50 21.38 22.25 23.75 24.12 -
P/RPS 2.09 3.18 7.20 2.24 2.85 4.51 9.74 -64.12%
P/EPS 32.02 40.87 64.79 89.34 90.01 168.56 230.81 -73.16%
EY 3.12 2.45 1.54 1.12 1.11 0.59 0.43 274.34%
DY 0.00 0.00 0.00 0.37 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/11/01 24/08/01 25/05/01 26/02/01 27/11/00 25/08/00 31/05/00 -
Price 18.75 19.62 19.62 20.38 22.75 22.50 24.00 -
P/RPS 2.07 3.22 6.89 2.13 2.91 4.27 9.70 -64.25%
P/EPS 31.80 41.37 62.01 85.16 92.03 159.69 229.67 -73.20%
EY 3.15 2.42 1.61 1.17 1.09 0.63 0.44 271.00%
DY 0.00 0.00 0.00 0.39 0.00 0.00 0.00 -
P/NAPS 0.00 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