[BHIC] QoQ 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- -407.47%
YoY- -142.86%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 61,418 49,160 39,717 92,774 64,262 43,770 76,841 -13.86%
PBT 16,371 7,594 5,404 -22,763 7,900 23,492 3,163 198.91%
Tax -4,502 -377 -903 -1,063 -151 448 -450 363.64%
NP 11,869 7,217 4,501 -23,826 7,749 23,940 2,713 167.25%
-
NP to SH 11,869 7,217 4,501 -23,826 7,749 23,940 2,713 167.25%
-
Tax Rate 27.50% 4.96% 16.71% - 1.91% -1.91% 14.23% -
Total Cost 49,549 41,943 35,216 116,600 56,513 19,830 74,128 -23.53%
-
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 - - 4,969 - 7,453 -
Div Payout % - 51.64% - - 64.13% - 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 19.32% 14.68% 11.33% -25.68% 12.06% 54.69% 3.53% -
ROE 3.25% 2.03% 1.28% -6.90% 2.08% 6.55% 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 24.72 19.79 15.99 37.34 25.86 17.62 30.93 -13.86%
EPS 4.78 2.90 1.81 -9.59 3.12 9.64 1.09 167.67%
DPS 0.00 1.50 0.00 0.00 2.00 0.00 3.00 -
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 10.88 8.71 7.04 16.44 11.39 7.76 13.62 -13.89%
EPS 2.10 1.28 0.80 -4.22 1.37 4.24 0.48 167.25%
DPS 0.00 0.66 0.00 0.00 0.88 0.00 1.32 -
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 5.34 7.28 10.82 4.90 8.31 12.60 8.08 -24.10%
P/EPS 27.63 49.57 95.50 -19.08 68.94 23.04 228.95 -75.54%
EY 3.62 2.02 1.05 -5.24 1.45 4.34 0.44 307.01%
DY 0.00 1.04 0.00 0.00 0.93 0.00 1.20 -
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 5.46 6.92 11.70 5.03 7.77 12.20 7.21 -16.90%
P/EPS 28.26 47.16 103.23 -19.60 64.45 22.31 204.22 -73.21%
EY 3.54 2.12 0.97 -5.10 1.55 4.48 0.49 273.26%
DY 0.00 1.09 0.00 0.00 1.00 0.00 1.35 -
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