[BHIC] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 263.47%
YoY- 349.51%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 184,873 120,611 76,841 307,518 197,045 132,737 62,992 104.85%
PBT 34,607 26,707 3,163 82,208 27,154 13,488 -16,050 -
Tax -205 -54 -450 -5,512 -6,053 -7,266 -2,992 -83.22%
NP 34,402 26,653 2,713 76,696 21,101 6,222 -19,042 -
-
NP to SH 34,402 26,653 2,713 76,696 21,101 6,222 -19,042 -
-
Tax Rate 0.59% 0.20% 14.23% 6.70% 22.29% 53.87% - -
Total Cost 150,471 93,958 74,128 230,822 175,944 126,515 82,034 49.78%
-
Net Worth 372,687 365,233 342,872 345,356 290,695 275,788 251,075 30.09%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 12,422 7,453 7,453 - - - - -
Div Payout % 36.11% 27.97% 274.74% - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 372,687 365,233 342,872 345,356 290,695 275,788 251,075 30.09%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,590 -0.03%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 18.61% 22.10% 3.53% 24.94% 10.71% 4.69% -30.23% -
ROE 9.23% 7.30% 0.79% 22.21% 7.26% 2.26% -7.58% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 74.41 48.54 30.93 123.77 79.31 53.42 25.34 104.92%
EPS 13.85 10.73 1.09 30.87 8.48 2.50 -7.66 -
DPS 5.00 3.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.47 1.38 1.39 1.17 1.11 1.01 30.13%
Adjusted Per Share Value based on latest NOSH - 248,458
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 32.76 21.37 13.62 54.50 34.92 23.52 11.16 104.88%
EPS 6.10 4.72 0.48 13.59 3.74 1.10 -3.37 -
DPS 2.20 1.32 1.32 0.00 0.00 0.00 0.00 -
NAPS 0.6605 0.6473 0.6076 0.612 0.5152 0.4887 0.4449 30.10%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.15 2.22 2.50 1.85 1.60 1.56 1.69 -
P/RPS 2.89 4.57 8.08 1.49 2.02 2.92 6.67 -42.71%
P/EPS 15.53 20.69 228.95 5.99 18.84 62.29 -22.06 -
EY 6.44 4.83 0.44 16.69 5.31 1.61 -4.53 -
DY 2.33 1.35 1.20 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.51 1.81 1.33 1.37 1.41 1.67 -9.81%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 15/11/17 10/08/17 26/05/17 24/02/17 09/11/16 09/08/16 13/05/16 -
Price 2.01 2.15 2.23 2.25 2.00 1.50 1.56 -
P/RPS 2.70 4.43 7.21 1.82 2.52 2.81 6.16 -42.26%
P/EPS 14.52 20.04 204.22 7.29 23.55 59.90 -20.37 -
EY 6.89 4.99 0.49 13.72 4.25 1.67 -4.91 -
DY 2.49 1.40 1.35 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.46 1.62 1.62 1.71 1.35 1.54 -8.84%

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