[BHIC] QoQ TTM Result on 30-Jun-2011 [#2]

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
TTM Result
Revenue	483,917	544,133	616,671	694,365	678,080	649,797	584,174	-11.78%
YoY %	-11.07%	-11.76%	-11.19%	2.40%	4.35%	11.23%	-	-
Horiz. %	82.84%	93.15%	105.56%	118.86%	116.08%	111.23%	100.00%	-
PBT	-30,588	1,700	36,066	78,351	94,150	95,054	97,075	-
YoY %	-1,899.29%	-95.29%	-53.97%	-16.78%	-0.95%	-2.08%	-	-
Horiz. %	-31.51%	1.75%	37.15%	80.71%	96.99%	97.92%	100.00%	-
Tax	21,338	16,758	2,561	-10,593	-16,264	-15,399	-16,943	-
YoY %	27.33%	554.35%	124.18%	34.87%	-5.62%	9.11%	-	-
Horiz. %	-125.94%	-98.91%	-15.12%	62.52%	95.99%	90.89%	100.00%	-
NP	-9,250	18,458	38,627	67,758	77,886	79,655	80,132	-
YoY %	-150.11%	-52.21%	-42.99%	-13.00%	-2.22%	-0.60%	-	-
Horiz. %	-11.54%	23.03%	48.20%	84.56%	97.20%	99.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-11,799	12,782	20,469	49,803	64,210	69,806	76,973	-
YoY %	-192.31%	-37.55%	-58.90%	-22.44%	-8.02%	-9.31%	-	-
Horiz. %	-15.33%	16.61%	26.59%	64.70%	83.42%	90.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-985.76%	-7.10%	13.52%	17.27%	16.20%	17.45%	-
YoY %	-	-13,783.94%	-152.51%	-21.71%	6.60%	-7.16%	-	-
Horiz. %	-	-5,649.05%	-40.69%	77.48%	98.97%	92.84%	100.00%	-
Total Cost	493,167	525,675	578,044	626,607	600,194	570,142	504,042	-1.44%
YoY %	-6.18%	-9.06%	-7.75%	4.40%	5.27%	13.11%	-	-
Horiz. %	97.84%	104.29%	114.68%	124.32%	119.08%	113.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	397,506	427,347	422,224	426,583	425,262	430,017	419,769	-3.56%
YoY %	-6.98%	1.21%	-1.02%	0.31%	-1.11%	2.44%	-	-
Horiz. %	94.70%	101.81%	100.58%	101.62%	101.31%	102.44%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Dividend
Div	16,129	16,149	14,913	14,913	14,913	14,913	-	-
YoY %	-0.12%	8.29%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	108.15%	108.29%	100.00%	100.00%	100.00%	100.00%	-	-
Div Payout %	0.00%	126.35%	72.86%	29.95%	23.23%	21.36%	-	-
YoY %	0.00%	73.41%	143.27%	28.93%	8.75%	0.00%	-	-
Horiz. %	0.00%	591.53%	341.10%	140.22%	108.75%	100.00%	-	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Equity
Net Worth	397,506	427,347	422,224	426,583	425,262	430,017	419,769	-3.56%
YoY %	-6.98%	1.21%	-1.02%	0.31%	-1.11%	2.44%	-	-
Horiz. %	94.70%	101.81%	100.58%	101.62%	101.31%	102.44%	100.00%	-
NOSH	248,458	248,458	248,367	249,464	248,691	248,565	248,384	0.01%
YoY %	0.00%	0.04%	-0.44%	0.31%	0.05%	0.07%	-	-
Horiz. %	100.03%	100.03%	99.99%	100.43%	100.12%	100.07%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Ratio Analysis
NP Margin	-1.91%	3.39%	6.26%	9.76%	11.49%	12.26%	13.72%	-
YoY %	-156.34%	-45.85%	-35.86%	-15.06%	-6.28%	-10.64%	-	-
Horiz. %	-13.92%	24.71%	45.63%	71.14%	83.75%	89.36%	100.00%	-
ROE	-2.97%	2.99%	4.85%	11.67%	15.10%	16.23%	18.34%	-
YoY %	-199.33%	-38.35%	-58.44%	-22.72%	-6.96%	-11.50%	-	-
Horiz. %	-16.19%	16.30%	26.44%	63.63%	82.33%	88.50%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Per Share
RPS	194.78	219.00	248.29	278.34	272.66	261.42	235.19	-11.80%
YoY %	-11.06%	-11.80%	-10.80%	2.08%	4.30%	11.15%	-	-
Horiz. %	82.82%	93.12%	105.57%	118.35%	115.93%	111.15%	100.00%	-
EPS	-4.75	5.14	8.24	19.96	25.82	28.08	30.99	-
YoY %	-192.41%	-37.62%	-58.72%	-22.70%	-8.05%	-9.39%	-	-
Horiz. %	-15.33%	16.59%	26.59%	64.41%	83.32%	90.61%	100.00%	-
DPS	6.50	6.50	6.00	6.00	6.00	6.00	0.00	-
YoY %	0.00%	8.33%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	108.33%	108.33%	100.00%	100.00%	100.00%	100.00%	-	-
NAPS	1.60	1.72	1.70	1.71	1.71	1.73	1.69	-3.57%
YoY %	-6.98%	1.18%	-0.58%	0.00%	-1.16%	2.37%	-	-
Horiz. %	94.67%	101.78%	100.59%	101.18%	101.18%	102.37%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 249,464
RPS	85.86	96.54	109.41	123.19	120.31	115.29	103.64	-11.78%
YoY %	-11.06%	-11.76%	-11.19%	2.39%	4.35%	11.24%	-	-
Horiz. %	82.84%	93.15%	105.57%	118.86%	116.08%	111.24%	100.00%	-
EPS	-2.09	2.27	3.63	8.84	11.39	12.39	13.66	-
YoY %	-192.07%	-37.47%	-58.94%	-22.39%	-8.07%	-9.30%	-	-
Horiz. %	-15.30%	16.62%	26.57%	64.71%	83.38%	90.70%	100.00%	-
DPS	2.86	2.87	2.65	2.65	2.65	2.65	0.00	-
YoY %	-0.35%	8.30%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	107.92%	108.30%	100.00%	100.00%	100.00%	100.00%	-	-
NAPS	0.7053	0.7582	0.7491	0.7568	0.7545	0.7629	0.7448	-3.56%
YoY %	-6.98%	1.21%	-1.02%	0.30%	-1.10%	2.43%	-	-
Horiz. %	94.70%	101.80%	100.58%	101.61%	101.30%	102.43%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	-
Price	3.48	3.43	2.45	3.96	4.15	4.24	4.49	-
P/RPS	1.79	1.57	0.99	1.42	1.52	1.62	1.91	-4.22%
YoY %	14.01%	58.59%	-30.28%	-6.58%	-6.17%	-15.18%	-	-
Horiz. %	93.72%	82.20%	51.83%	74.35%	79.58%	84.82%	100.00%	-
P/EPS	-73.28	66.67	29.73	19.84	16.07	15.10	14.49	-
YoY %	-209.91%	124.25%	49.85%	23.46%	6.42%	4.21%	-	-
Horiz. %	-505.73%	460.11%	205.18%	136.92%	110.90%	104.21%	100.00%	-
EY	-1.36	1.50	3.36	5.04	6.22	6.62	6.90	-
YoY %	-190.67%	-55.36%	-33.33%	-18.97%	-6.04%	-4.06%	-	-
Horiz. %	-19.71%	21.74%	48.70%	73.04%	90.14%	95.94%	100.00%	-
DY	1.87	1.90	2.45	1.52	1.45	1.42	0.00	-
YoY %	-1.58%	-22.45%	61.18%	4.83%	2.11%	0.00%	-	-
Horiz. %	131.69%	133.80%	172.54%	107.04%	102.11%	100.00%	-	-
P/NAPS	2.18	1.99	1.44	2.32	2.43	2.45	2.66	-12.41%
YoY %	9.55%	38.19%	-37.93%	-4.53%	-0.82%	-7.89%	-	-
Horiz. %	81.95%	74.81%	54.14%	87.22%	91.35%	92.11%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	15/05/12	23/02/12	15/11/11	12/08/11	26/05/11	21/02/11	22/11/10	-
Price	2.84	3.68	2.84	3.26	4.23	4.00	4.21	-
P/RPS	1.46	1.68	1.14	1.17	1.55	1.53	1.79	-12.69%
YoY %	-13.10%	47.37%	-2.56%	-24.52%	1.31%	-14.53%	-	-
Horiz. %	81.56%	93.85%	63.69%	65.36%	86.59%	85.47%	100.00%	-
P/EPS	-59.80	71.53	34.46	16.33	16.38	14.24	13.59	-
YoY %	-183.60%	107.57%	111.02%	-0.31%	15.03%	4.78%	-	-
Horiz. %	-440.03%	526.34%	253.57%	120.16%	120.53%	104.78%	100.00%	-
EY	-1.67	1.40	2.90	6.12	6.10	7.02	7.36	-
YoY %	-219.29%	-51.72%	-52.61%	0.33%	-13.11%	-4.62%	-	-
Horiz. %	-22.69%	19.02%	39.40%	83.15%	82.88%	95.38%	100.00%	-
DY	2.29	1.77	2.11	1.84	1.42	1.50	0.00	-
YoY %	29.38%	-16.11%	14.67%	29.58%	-5.33%	0.00%	-	-
Horiz. %	152.67%	118.00%	140.67%	122.67%	94.67%	100.00%	-	-
P/NAPS	1.78	2.14	1.67	1.91	2.47	2.31	2.49	-20.03%
YoY %	-16.82%	28.14%	-12.57%	-22.67%	6.93%	-7.23%	-	-
Horiz. %	71.49%	85.94%	67.07%	76.71%	99.20%	92.77%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos