[BHIC] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 95.09%
YoY- 104.86%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 713,925 561,109 253,407 1,040,570 774,099 493,916 250,659 100.80%
PBT 64,314 54,825 24,632 87,689 79,435 41,721 27,835 74.68%
Tax -2,763 -16,270 -9,893 1,257 -33,842 -20,627 -17,905 -71.19%
NP 61,551 38,555 14,739 88,946 45,593 21,094 9,930 237.06%
-
NP to SH 61,551 38,555 14,739 88,946 45,593 21,094 9,930 237.06%
-
Tax Rate 4.30% 29.68% 40.16% -1.43% 42.60% 49.44% 64.33% -
Total Cost 652,374 522,554 238,668 951,624 728,506 472,822 240,729 94.25%
-
Net Worth 177,056 157,844 76,899 -197,116 16,221 -7,121 -14,978 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 6,333 - - - -
Div Payout % - - - 7.12% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 177,056 157,844 76,899 -197,116 16,221 -7,121 -14,978 -
NOSH 158,269 158,271 79,114 79,163 79,127 79,122 79,123 58.68%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 8.62% 6.87% 5.82% 8.55% 5.89% 4.27% 3.96% -
ROE 34.76% 24.43% 19.17% 0.00% 281.07% 0.00% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 451.08 354.52 320.30 1,314.46 978.30 624.24 316.79 26.54%
EPS 38.89 24.36 18.63 56.20 57.62 26.66 12.55 112.40%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.1187 0.9973 0.972 -2.49 0.205 -0.09 -0.1893 -
Adjusted Per Share Value based on latest NOSH - 79,172
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 126.52 99.44 44.91 184.41 137.18 87.53 44.42 100.80%
EPS 10.91 6.83 2.61 15.76 8.08 3.74 1.76 237.07%
DPS 0.00 0.00 0.00 1.12 0.00 0.00 0.00 -
NAPS 0.3138 0.2797 0.1363 -0.3493 0.0287 -0.0126 -0.0265 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 24.50 24.50 27.50 12.50 12.25 15.12 16.25 -
P/RPS 5.43 6.91 8.59 0.95 1.25 2.42 5.13 3.85%
P/EPS 63.00 100.57 147.61 11.13 21.26 56.71 129.48 -38.11%
EY 1.59 0.99 0.68 8.99 4.70 1.76 0.77 62.08%
DY 0.00 0.00 0.00 0.64 0.00 0.00 0.00 -
P/NAPS 21.90 24.57 28.29 0.00 59.76 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 28/08/03 30/05/03 27/02/03 29/11/02 23/08/02 23/05/02 -
Price 33.00 24.70 26.50 13.75 12.12 10.31 16.00 -
P/RPS 7.32 6.97 8.27 1.05 1.24 1.65 5.05 28.05%
P/EPS 84.85 101.40 142.24 12.24 21.03 38.67 127.49 -23.75%
EY 1.18 0.99 0.70 8.17 4.75 2.59 0.78 31.74%
DY 0.00 0.00 0.00 0.58 0.00 0.00 0.00 -
P/NAPS 29.50 24.77 27.26 0.00 59.12 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