[BHIC] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -88.93%
YoY- 341.35%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 114,536 111,399 100,981 45,700 29,215 27,548 14,690 291.73%
PBT 38,527 38,300 31,773 36,687 436,026 1,711 466 1782.60%
Tax -3,023 -2,897 -331 11,877 208 -136 -522 221.45%
NP 35,504 35,403 31,442 48,564 436,234 1,575 -56 -
-
NP to SH 34,560 34,446 31,142 48,253 436,031 1,502 -317 -
-
Tax Rate 7.85% 7.56% 1.04% -32.37% -0.05% 7.95% 112.02% -
Total Cost 79,032 75,996 69,539 -2,864 -407,019 25,973 14,746 205.32%
-
Net Worth 305,598 270,700 241,083 125,799 121,212 -544,911 -551,227 -
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 2,246 - - - -
Div Payout % - - - 4.66% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 305,598 270,700 241,083 125,799 121,212 -544,911 -551,227 -
NOSH 248,454 248,348 248,539 149,761 186,481 174,651 176,111 25.70%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 31.00% 31.78% 31.14% 106.27% 1,493.19% 5.72% -0.38% -
ROE 11.31% 12.72% 12.92% 38.36% 359.72% 0.00% 0.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 46.10 44.86 40.63 30.52 15.67 15.77 8.34 211.65%
EPS 13.91 13.87 12.53 32.22 233.82 0.86 -0.18 -
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.23 1.09 0.97 0.84 0.65 -3.12 -3.13 -
Adjusted Per Share Value based on latest NOSH - 149,761
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 20.30 19.74 17.90 8.10 5.18 4.88 2.60 292.09%
EPS 6.12 6.10 5.52 8.55 77.27 0.27 -0.06 -
DPS 0.00 0.00 0.00 0.40 0.00 0.00 0.00 -
NAPS 0.5416 0.4797 0.4272 0.2229 0.2148 -0.9657 -0.9769 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 3.78 4.30 4.92 7.45 3.66 3.35 2.25 -
P/RPS 8.20 9.59 12.11 24.41 23.36 21.24 26.97 -54.68%
P/EPS 27.17 31.00 39.27 23.12 1.57 389.53 -1,250.00 -
EY 3.68 3.23 2.55 4.32 63.89 0.26 -0.08 -
DY 0.00 0.00 0.00 0.20 0.00 0.00 0.00 -
P/NAPS 3.07 3.94 5.07 8.87 5.63 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 11/11/08 12/08/08 05/05/08 27/02/08 30/10/07 20/08/07 30/05/07 -
Price 2.97 4.30 4.80 6.05 6.20 2.57 2.47 -
P/RPS 6.44 9.59 11.81 19.83 39.58 16.29 29.61 -63.73%
P/EPS 21.35 31.00 38.31 18.78 2.65 298.84 -1,372.22 -
EY 4.68 3.23 2.61 5.33 37.71 0.33 -0.07 -
DY 0.00 0.00 0.00 0.25 0.00 0.00 0.00 -
P/NAPS 2.41 3.94 4.95 7.20 9.54 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