[BHIC] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -2.37%
YoY- -9.26%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 678,080 649,797 584,174 500,671 516,490 543,851 549,612 15.04%
PBT 94,150 95,054 97,075 88,085 92,294 94,876 98,959 -3.26%
Tax -16,264 -15,399 -16,943 -13,380 -15,586 -18,221 -25,805 -26.51%
NP 77,886 79,655 80,132 74,705 76,708 76,655 73,154 4.27%
-
NP to SH 64,210 69,806 76,973 74,823 76,636 76,280 72,651 -7.91%
-
Tax Rate 17.27% 16.20% 17.45% 15.19% 16.89% 19.21% 26.08% -
Total Cost 600,194 570,142 504,042 425,966 439,782 467,196 476,458 16.65%
-
Net Worth 425,262 430,017 419,769 392,615 389,837 375,000 365,286 10.67%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 14,913 14,913 - - - - 13,668 5.98%
Div Payout % 23.23% 21.36% - - - - 18.81% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 425,262 430,017 419,769 392,615 389,837 375,000 365,286 10.67%
NOSH 248,691 248,565 248,384 248,490 248,304 248,344 248,493 0.05%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 11.49% 12.26% 13.72% 14.92% 14.85% 14.09% 13.31% -
ROE 15.10% 16.23% 18.34% 19.06% 19.66% 20.34% 19.89% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 272.66 261.42 235.19 201.48 208.01 218.99 221.18 14.98%
EPS 25.82 28.08 30.99 30.11 30.86 30.72 29.24 -7.96%
DPS 6.00 6.00 0.00 0.00 0.00 0.00 5.50 5.97%
NAPS 1.71 1.73 1.69 1.58 1.57 1.51 1.47 10.61%
Adjusted Per Share Value based on latest NOSH - 248,490
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 120.17 115.16 103.53 88.73 91.53 96.38 97.40 15.04%
EPS 11.38 12.37 13.64 13.26 13.58 13.52 12.88 -7.92%
DPS 2.64 2.64 0.00 0.00 0.00 0.00 2.42 5.97%
NAPS 0.7536 0.7621 0.7439 0.6958 0.6909 0.6646 0.6473 10.67%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 4.15 4.24 4.49 3.81 4.01 5.10 5.05 -
P/RPS 1.52 1.62 1.91 1.89 1.93 2.33 2.28 -23.70%
P/EPS 16.07 15.10 14.49 12.65 12.99 16.60 17.27 -4.69%
EY 6.22 6.62 6.90 7.90 7.70 6.02 5.79 4.89%
DY 1.45 1.42 0.00 0.00 0.00 0.00 1.09 20.97%
P/NAPS 2.43 2.45 2.66 2.41 2.55 3.38 3.44 -20.69%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 21/02/11 22/11/10 17/08/10 18/05/10 22/02/10 12/11/09 -
Price 4.23 4.00 4.21 4.60 3.96 4.61 4.75 -
P/RPS 1.55 1.53 1.79 2.28 1.90 2.11 2.15 -19.61%
P/EPS 16.38 14.24 13.59 15.28 12.83 15.01 16.25 0.53%
EY 6.10 7.02 7.36 6.55 7.79 6.66 6.16 -0.65%
DY 1.42 1.50 0.00 0.00 0.00 0.00 1.16 14.44%
P/NAPS 2.47 2.31 2.49 2.91 2.52 3.05 3.23 -16.38%

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