[BHIC] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -69.26%
YoY- -86.21%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 150,295 88,877 39,717 277,647 184,873 120,611 76,841 56.33%
PBT 29,369 12,998 5,404 11,770 34,607 26,707 3,163 341.16%
Tax -5,783 -1,280 -903 -1,194 -205 -54 -450 447.79%
NP 23,586 11,718 4,501 10,576 34,402 26,653 2,713 322.24%
-
NP to SH 23,586 11,718 4,501 10,576 34,402 26,653 2,713 322.24%
-
Tax Rate 19.69% 9.85% 16.71% 10.14% 0.59% 0.20% 14.23% -
Total Cost 126,709 77,159 35,216 267,071 150,471 93,958 74,128 42.91%
-
Net Worth 365,233 355,294 350,325 345,356 372,687 365,233 342,872 4.29%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 3,726 3,726 - 12,422 12,422 7,453 7,453 -36.98%
Div Payout % 15.80% 31.80% - 117.46% 36.11% 27.97% 274.74% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 365,233 355,294 350,325 345,356 372,687 365,233 342,872 4.29%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 15.69% 13.18% 11.33% 3.81% 18.61% 22.10% 3.53% -
ROE 6.46% 3.30% 1.28% 3.06% 9.23% 7.30% 0.79% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 60.49 35.77 15.99 111.75 74.41 48.54 30.93 56.32%
EPS 9.49 4.72 1.81 4.26 13.85 10.73 1.09 322.65%
DPS 1.50 1.50 0.00 5.00 5.00 3.00 3.00 -36.97%
NAPS 1.47 1.43 1.41 1.39 1.50 1.47 1.38 4.29%
Adjusted Per Share Value based on latest NOSH - 248,458
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 26.63 15.75 7.04 49.20 32.76 21.37 13.62 56.29%
EPS 4.18 2.08 0.80 1.87 6.10 4.72 0.48 322.71%
DPS 0.66 0.66 0.00 2.20 2.20 1.32 1.32 -36.97%
NAPS 0.6473 0.6296 0.6208 0.612 0.6605 0.6473 0.6076 4.30%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.32 1.44 1.73 1.83 2.15 2.22 2.50 -
P/RPS 2.18 4.03 10.82 1.64 2.89 4.57 8.08 -58.21%
P/EPS 13.91 30.53 95.50 42.99 15.53 20.69 228.95 -84.51%
EY 7.19 3.28 1.05 2.33 6.44 4.83 0.44 542.85%
DY 1.14 1.04 0.00 2.73 2.33 1.35 1.20 -3.35%
P/NAPS 0.90 1.01 1.23 1.32 1.43 1.51 1.81 -37.20%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 21/08/18 17/05/18 27/02/18 15/11/17 10/08/17 26/05/17 -
Price 1.35 1.37 1.87 1.88 2.01 2.15 2.23 -
P/RPS 2.23 3.83 11.70 1.68 2.70 4.43 7.21 -54.23%
P/EPS 14.22 29.05 103.23 44.17 14.52 20.04 204.22 -83.04%
EY 7.03 3.44 0.97 2.26 6.89 4.99 0.49 489.48%
DY 1.11 1.09 0.00 2.66 2.49 1.40 1.35 -12.22%
P/NAPS 0.92 0.96 1.33 1.35 1.34 1.46 1.62 -31.39%

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