[BHIC] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -1426.06%
YoY- -1065.48%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 64,308 69,745 62,992 69,210 64,921 75,154 63,396 0.95%
PBT 13,666 29,538 -16,050 -43,803 5,434 9,905 8,567 36.40%
Tax 1,213 -4,274 -2,992 -8,457 -1,493 -743 -149 -
NP 14,879 25,264 -19,042 -52,260 3,941 9,162 8,418 46.03%
-
NP to SH 14,879 25,264 -19,042 -52,260 3,941 9,163 8,418 46.03%
-
Tax Rate -8.88% 14.47% - - 27.48% 7.50% 1.74% -
Total Cost 49,429 44,481 82,034 121,470 60,980 65,992 54,978 -6.82%
-
Net Worth 290,695 275,788 250,942 270,819 322,220 317,849 307,915 -3.75%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 290,695 275,788 250,942 270,819 322,220 317,849 307,915 -3.75%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 23.14% 36.22% -30.23% -75.51% 6.07% 12.19% 13.28% -
ROE 5.12% 9.16% -7.59% -19.30% 1.22% 2.88% 2.73% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 25.88 28.07 25.35 27.86 26.19 30.27 25.53 0.90%
EPS 5.99 10.17 -7.66 -21.03 1.59 3.69 3.39 46.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.11 1.01 1.09 1.30 1.28 1.24 -3.78%
Adjusted Per Share Value based on latest NOSH - 248,458
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 11.40 12.36 11.16 12.27 11.51 13.32 11.23 1.00%
EPS 2.64 4.48 -3.37 -9.26 0.70 1.62 1.49 46.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5152 0.4887 0.4447 0.4799 0.571 0.5633 0.5457 -3.75%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.60 1.56 1.69 2.00 2.17 1.85 2.19 -
P/RPS 6.18 5.56 6.67 7.18 9.29 6.30 8.90 -21.53%
P/EPS 26.72 15.34 -22.05 -9.51 136.48 50.14 64.60 -44.39%
EY 3.74 6.52 -4.53 -10.52 0.73 1.99 1.55 79.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.41 1.67 1.83 1.67 1.45 1.77 -15.65%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 09/11/16 09/08/16 13/05/16 29/02/16 09/11/15 06/08/15 13/05/15 -
Price 2.00 1.50 1.56 1.70 2.29 1.84 2.09 -
P/RPS 7.73 5.34 6.15 6.10 9.81 6.27 8.50 -6.11%
P/EPS 33.40 14.75 -20.35 -8.08 144.03 49.86 61.65 -33.46%
EY 2.99 6.78 -4.91 -12.37 0.69 2.01 1.62 50.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.35 1.54 1.56 1.76 1.44 1.69 0.78%

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