[BHIC] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 32.25%
YoY- -33.74%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 420,592 192,883 88,408 543,851 380,269 236,063 115,769 136.14%
PBT 75,077 38,056 19,520 94,876 72,878 44,847 22,102 125.80%
Tax -13,075 -6,385 -4,172 -18,221 -14,353 -11,226 -6,807 54.46%
NP 62,002 31,671 15,348 76,655 58,525 33,621 15,295 154.01%
-
NP to SH 58,372 31,472 15,668 76,280 57,679 32,929 15,312 143.83%
-
Tax Rate 17.42% 16.78% 21.37% 19.21% 19.69% 25.03% 30.80% -
Total Cost 358,590 161,212 73,060 467,196 321,744 202,442 100,474 133.36%
-
Net Worth 419,960 392,468 389,837 375,188 365,308 340,473 335,571 16.11%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 419,960 392,468 389,837 375,188 365,308 340,473 335,571 16.11%
NOSH 248,497 248,397 248,304 248,469 248,509 248,520 248,571 -0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 14.74% 16.42% 17.36% 14.09% 15.39% 14.24% 13.21% -
ROE 13.90% 8.02% 4.02% 20.33% 15.79% 9.67% 4.56% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 169.25 77.65 35.60 218.88 153.02 94.99 46.57 136.19%
EPS 23.49 12.67 6.31 30.70 23.21 13.25 6.16 143.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.58 1.57 1.51 1.47 1.37 1.35 16.13%
Adjusted Per Share Value based on latest NOSH - 248,344
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 74.54 34.18 15.67 96.38 67.39 41.83 20.52 136.12%
EPS 10.34 5.58 2.78 13.52 10.22 5.84 2.71 143.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7442 0.6955 0.6909 0.6649 0.6474 0.6034 0.5947 16.10%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.49 3.81 4.01 5.10 5.05 4.20 2.62 -
P/RPS 2.65 4.91 11.26 2.33 3.30 4.42 5.63 -39.46%
P/EPS 19.11 30.07 63.55 16.61 21.76 31.70 42.53 -41.30%
EY 5.23 3.33 1.57 6.02 4.60 3.15 2.35 70.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 2.41 2.55 3.38 3.44 3.07 1.94 23.39%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 17/08/10 18/05/10 22/02/10 12/11/09 06/08/09 15/05/09 -
Price 4.21 4.60 3.96 4.61 4.75 4.86 3.30 -
P/RPS 2.49 5.92 11.12 2.11 3.10 5.12 7.09 -50.19%
P/EPS 17.92 36.31 62.76 15.02 20.47 36.68 53.57 -51.77%
EY 5.58 2.75 1.59 6.66 4.89 2.73 1.87 107.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.49 2.91 2.52 3.05 3.23 3.55 2.44 1.36%

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