[BHIC] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
15-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 2.27%
YoY- -50.83%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 163,582 144,206 120,294 115,769 169,343 114,536 111,399 29.10%
PBT 21,998 28,031 22,745 22,102 26,081 38,527 38,300 -30.83%
Tax -3,868 -3,127 -4,419 -6,807 -11,452 -3,023 -2,897 21.18%
NP 18,130 24,904 18,326 15,295 14,629 35,504 35,403 -35.91%
-
NP to SH 18,601 24,750 17,617 15,312 14,972 34,560 34,446 -33.61%
-
Tax Rate 17.58% 11.16% 19.43% 30.80% 43.91% 7.85% 7.56% -
Total Cost 145,452 119,302 101,968 100,474 154,714 79,032 75,996 53.97%
-
Net Worth 375,000 365,286 340,413 335,571 320,592 305,598 270,700 24.19%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 13,668 - - -
Div Payout % - - - - 91.30% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 375,000 365,286 340,413 335,571 320,592 305,598 270,700 24.19%
NOSH 248,344 248,493 248,476 248,571 248,521 248,454 248,348 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 11.08% 17.27% 15.23% 13.21% 8.64% 31.00% 31.78% -
ROE 4.96% 6.78% 5.18% 4.56% 4.67% 11.31% 12.72% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 65.87 58.03 48.41 46.57 68.14 46.10 44.86 29.09%
EPS 7.49 9.96 7.09 6.16 6.02 13.91 13.87 -33.61%
DPS 0.00 0.00 0.00 0.00 5.50 0.00 0.00 -
NAPS 1.51 1.47 1.37 1.35 1.29 1.23 1.09 24.19%
Adjusted Per Share Value based on latest NOSH - 248,571
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 28.99 25.56 21.32 20.52 30.01 20.30 19.74 29.11%
EPS 3.30 4.39 3.12 2.71 2.65 6.12 6.10 -33.53%
DPS 0.00 0.00 0.00 0.00 2.42 0.00 0.00 -
NAPS 0.6646 0.6473 0.6033 0.5947 0.5681 0.5416 0.4797 24.20%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 5.10 5.05 4.20 2.62 2.85 3.78 4.30 -
P/RPS 7.74 8.70 8.68 5.63 4.18 8.20 9.59 -13.28%
P/EPS 68.09 50.70 59.24 42.53 47.31 27.17 31.00 68.72%
EY 1.47 1.97 1.69 2.35 2.11 3.68 3.23 -40.74%
DY 0.00 0.00 0.00 0.00 1.93 0.00 0.00 -
P/NAPS 3.38 3.44 3.07 1.94 2.21 3.07 3.94 -9.69%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 12/11/09 06/08/09 15/05/09 17/02/09 11/11/08 12/08/08 -
Price 4.61 4.75 4.86 3.30 2.69 2.97 4.30 -
P/RPS 7.00 8.19 10.04 7.09 3.95 6.44 9.59 -18.88%
P/EPS 61.55 47.69 68.55 53.57 44.65 21.35 31.00 57.77%
EY 1.62 2.10 1.46 1.87 2.24 4.68 3.23 -36.79%
DY 0.00 0.00 0.00 0.00 2.04 0.00 0.00 -
P/NAPS 3.05 3.23 3.55 2.44 2.09 2.41 3.94 -15.65%

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