[BHIC] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -6.95%
YoY- 129.28%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 774,099 493,916 250,659 985,877 716,205 481,785 225,309 127.51%
PBT 79,435 41,721 27,835 131,089 120,345 91,252 60,311 20.13%
Tax -33,842 -20,627 -17,905 -87,671 -73,685 -53,725 -35,273 -2.72%
NP 45,593 21,094 9,930 43,418 46,660 37,527 25,038 49.06%
-
NP to SH 45,593 21,094 9,930 43,418 46,660 37,527 25,038 49.06%
-
Tax Rate 42.60% 49.44% 64.33% 66.88% 61.23% 58.88% 58.49% -
Total Cost 728,506 472,822 240,729 942,459 669,545 444,258 200,271 136.33%
-
Net Worth 16,221 -7,121 -14,978 -25,480 -24,212 -33,791 -9,029 -
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 6,330 - - - -
Div Payout % - - - 14.58% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 16,221 -7,121 -14,978 -25,480 -24,212 -33,791 -9,029 -
NOSH 79,127 79,122 79,123 79,131 79,124 79,137 79,134 -0.00%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 5.89% 4.27% 3.96% 4.40% 6.51% 7.79% 11.11% -
ROE 281.07% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 978.30 624.24 316.79 1,245.87 905.16 608.79 284.72 127.53%
EPS 57.62 26.66 12.55 54.90 58.97 47.42 31.64 49.07%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 0.205 -0.09 -0.1893 -0.322 -0.306 -0.427 -0.1141 -
Adjusted Per Share Value based on latest NOSH - 78,848
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 137.18 87.53 44.42 174.71 126.92 85.38 39.93 127.51%
EPS 8.08 3.74 1.76 7.69 8.27 6.65 4.44 49.00%
DPS 0.00 0.00 0.00 1.12 0.00 0.00 0.00 -
NAPS 0.0287 -0.0126 -0.0265 -0.0452 -0.0429 -0.0599 -0.016 -
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 12.25 15.12 16.25 17.12 18.88 19.38 20.50 -
P/RPS 1.25 2.42 5.13 1.37 2.09 3.18 7.20 -68.84%
P/EPS 21.26 56.71 129.48 31.20 32.02 40.87 64.79 -52.39%
EY 4.70 1.76 0.77 3.20 3.12 2.45 1.54 110.26%
DY 0.00 0.00 0.00 0.47 0.00 0.00 0.00 -
P/NAPS 59.76 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 23/08/02 23/05/02 28/02/02 27/11/01 24/08/01 25/05/01 -
Price 12.12 10.31 16.00 16.25 18.75 19.62 19.62 -
P/RPS 1.24 1.65 5.05 1.30 2.07 3.22 6.89 -68.09%
P/EPS 21.03 38.67 127.49 29.62 31.80 41.37 62.01 -51.33%
EY 4.75 2.59 0.78 3.38 3.15 2.42 1.61 105.56%
DY 0.00 0.00 0.00 0.49 0.00 0.00 0.00 -
P/NAPS 59.12 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