[BHIC] QoQ 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- 76.96%
YoY- 1437.23%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 152,816 307,702 253,407 266,471 280,183 243,257 250,659 -28.07%
PBT 9,489 30,193 24,632 8,254 37,714 13,886 27,835 -51.16%
Tax 13,507 -6,377 -9,893 35,099 -13,215 -2,722 -17,905 -
NP 22,996 23,816 14,739 43,353 24,499 11,164 9,930 74.94%
-
NP to SH 22,996 23,816 14,739 43,353 24,499 11,164 9,930 74.94%
-
Tax Rate -142.34% 21.12% 40.16% -425.24% 35.04% 19.60% 64.33% -
Total Cost 129,820 283,886 238,668 223,118 255,684 232,093 240,729 -33.72%
-
Net Worth 177,051 157,818 76,899 -197,138 16,221 -7,120 -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 % - - - 14.61% - - - -
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 177,051 157,818 76,899 -197,138 16,221 -7,120 -14,978 -
NOSH 158,265 158,245 79,114 79,172 79,131 79,121 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 15.05% 7.74% 5.82% 16.27% 8.74% 4.59% 3.96% -
ROE 12.99% 15.09% 19.17% 0.00% 151.02% 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 96.56 194.45 320.30 336.57 354.07 307.45 316.79 -54.67%
EPS 14.53 15.05 18.63 27.40 30.96 14.11 12.55 10.24%
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 27.08 54.53 44.91 47.22 49.65 43.11 44.42 -28.08%
EPS 4.08 4.22 2.61 7.68 4.34 1.98 1.76 75.06%
DPS 0.00 0.00 0.00 1.12 0.00 0.00 0.00 -
NAPS 0.3138 0.2797 0.1363 -0.3494 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 25.37 12.60 8.59 3.71 3.46 4.92 5.13 189.98%
P/EPS 168.62 162.79 147.61 22.83 39.57 107.16 129.48 19.23%
EY 0.59 0.61 0.68 4.38 2.53 0.93 0.77 -16.25%
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 34.18 12.70 8.27 4.09 3.42 3.35 5.05 257.39%
P/EPS 227.12 164.12 142.24 25.11 39.15 73.07 127.49 46.90%
EY 0.44 0.61 0.70 3.98 2.55 1.37 0.78 -31.70%
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