[BHIC] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 13.49%
YoY- 294.32%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 991,197 1,049,363 980,396 1,107,763 1,043,318 1,040,570 1,043,771 -3.38%
PBT 84,235 90,710 72,568 100,793 84,486 87,689 90,179 -4.44%
Tax 6,500 1,089 32,336 5,614 9,269 1,257 -47,828 -
NP 90,735 91,799 104,904 106,407 93,755 88,946 42,351 66.11%
-
NP to SH 90,735 91,799 104,904 106,407 93,755 88,946 42,351 66.11%
-
Tax Rate -7.72% -1.20% -44.56% -5.57% -10.97% -1.43% 53.04% -
Total Cost 900,462 957,564 875,492 1,001,356 949,563 951,624 1,001,420 -6.83%
-
Net Worth -139,040 -244,916 177,051 157,818 0 -197,138 0 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - 6,333 6,333 6,333 6,333 6,307 -
Div Payout % - - 6.04% 5.95% 6.76% 7.12% 14.89% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth -139,040 -244,916 177,051 157,818 0 -197,138 0 -
NOSH 163,576 158,010 158,265 158,245 79,114 79,172 79,131 62.20%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 9.15% 8.75% 10.70% 9.61% 8.99% 8.55% 4.06% -
ROE 0.00% 0.00% 59.25% 67.42% 0.00% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 605.95 664.11 619.46 700.03 1,318.75 1,314.31 1,319.04 -40.43%
EPS 55.47 58.10 66.28 67.24 118.51 112.35 53.52 2.41%
DPS 0.00 0.00 4.00 4.00 8.00 8.00 8.00 -
NAPS -0.85 -1.55 1.1187 0.9973 0.00 -2.49 0.00 -
Adjusted Per Share Value based on latest NOSH - 158,245
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 175.66 185.97 173.74 196.31 184.89 184.41 184.97 -3.38%
EPS 16.08 16.27 18.59 18.86 16.61 15.76 7.51 66.04%
DPS 0.00 0.00 1.12 1.12 1.12 1.12 1.12 -
NAPS -0.2464 -0.434 0.3138 0.2797 0.00 -0.3494 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 28.25 31.50 24.50 24.50 27.50 12.50 12.25 -
P/RPS 4.66 4.74 3.96 3.50 2.09 0.95 0.93 192.53%
P/EPS 50.93 54.22 36.96 36.44 23.21 11.13 22.89 70.34%
EY 1.96 1.84 2.71 2.74 4.31 8.99 4.37 -41.37%
DY 0.00 0.00 0.16 0.16 0.29 0.64 0.65 -
P/NAPS 0.00 0.00 21.90 24.57 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 27/02/04 21/11/03 28/08/03 30/05/03 27/02/03 29/11/02 -
Price 25.00 30.00 33.00 24.70 26.50 13.75 12.12 -
P/RPS 4.13 4.52 5.33 3.53 2.01 1.05 0.92 171.88%
P/EPS 45.07 51.64 49.79 36.73 22.36 12.24 22.65 58.13%
EY 2.22 1.94 2.01 2.72 4.47 8.17 4.42 -36.78%
DY 0.00 0.00 0.12 0.16 0.30 0.58 0.66 -
P/NAPS 0.00 0.00 29.50 24.77 0.00 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