[BHIC] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -66.0%
YoY- 48.43%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 335,438 152,816 307,702 253,407 266,471 280,183 243,257 23.81%
PBT 26,396 9,489 30,193 24,632 8,254 37,714 13,886 53.27%
Tax 3,852 13,507 -6,377 -9,893 35,099 -13,215 -2,722 -
NP 30,248 22,996 23,816 14,739 43,353 24,499 11,164 93.99%
-
NP to SH 30,248 22,996 23,816 14,739 43,353 24,499 11,164 93.99%
-
Tax Rate -14.59% -142.34% 21.12% 40.16% -425.24% 35.04% 19.60% -
Total Cost 305,190 129,820 283,886 238,668 223,118 255,684 232,093 19.96%
-
Net Worth -244,916 177,051 157,818 76,899 -197,138 16,221 -7,120 950.89%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - 6,333 - - -
Div Payout % - - - - 14.61% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth -244,916 177,051 157,818 76,899 -197,138 16,221 -7,120 950.89%
NOSH 158,010 158,265 158,245 79,114 79,172 79,131 79,121 58.38%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 9.02% 15.05% 7.74% 5.82% 16.27% 8.74% 4.59% -
ROE 0.00% 12.99% 15.09% 19.17% 0.00% 151.02% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 212.29 96.56 194.45 320.30 336.57 354.07 307.45 -21.82%
EPS 19.11 14.53 15.05 18.63 27.40 30.96 14.11 22.34%
DPS 0.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS -1.55 1.1187 0.9973 0.972 -2.49 0.205 -0.09 563.44%
Adjusted Per Share Value based on latest NOSH - 79,114
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 59.45 27.08 54.53 44.91 47.22 49.65 43.11 23.82%
EPS 5.36 4.08 4.22 2.61 7.68 4.34 1.98 93.88%
DPS 0.00 0.00 0.00 0.00 1.12 0.00 0.00 -
NAPS -0.434 0.3138 0.2797 0.1363 -0.3494 0.0287 -0.0126 951.83%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 31.50 24.50 24.50 27.50 12.50 12.25 15.12 -
P/RPS 14.84 25.37 12.60 8.59 3.71 3.46 4.92 108.33%
P/EPS 164.55 168.62 162.79 147.61 22.83 39.57 107.16 32.99%
EY 0.61 0.59 0.61 0.68 4.38 2.53 0.93 -24.45%
DY 0.00 0.00 0.00 0.00 0.64 0.00 0.00 -
P/NAPS 0.00 21.90 24.57 28.29 0.00 59.76 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 28/08/03 30/05/03 27/02/03 29/11/02 23/08/02 -
Price 30.00 33.00 24.70 26.50 13.75 12.12 10.31 -
P/RPS 14.13 34.18 12.70 8.27 4.09 3.42 3.35 160.37%
P/EPS 156.72 227.12 164.12 142.24 25.11 39.15 73.07 66.08%
EY 0.64 0.44 0.61 0.70 3.98 2.55 1.37 -39.71%
DY 0.00 0.00 0.00 0.00 0.58 0.00 0.00 -
P/NAPS 0.00 29.50 24.77 27.26 0.00 59.12 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