[BHIC] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -5.68%
YoY- 129.28%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 1,043,771 998,008 1,011,227 985,877 853,975 821,034 785,160 20.88%
PBT 90,179 81,558 98,613 131,089 137,764 129,271 124,624 -19.38%
Tax -47,828 -54,573 -70,303 -87,671 -91,104 -83,329 -88,293 -33.52%
NP 42,351 26,985 28,310 43,418 46,660 45,942 36,331 10.75%
-
NP to SH 42,351 26,985 28,310 43,418 46,035 45,317 35,706 12.03%
-
Tax Rate 53.04% 66.91% 71.29% 66.88% 66.13% 64.46% 70.85% -
Total Cost 1,001,420 971,023 982,917 942,459 807,315 775,092 748,829 21.36%
-
Net Worth 0 0 -14,978 -25,389 -24,217 -33,794 -9,029 -
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 6,307 6,307 6,307 6,307 6,332 6,332 6,332 -0.26%
Div Payout % 14.89% 23.38% 22.28% 14.53% 13.76% 13.97% 17.74% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 0 0 -14,978 -25,389 -24,217 -33,794 -9,029 -
NOSH 79,131 79,121 79,123 78,848 79,142 79,144 79,134 -0.00%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 4.06% 2.70% 2.80% 4.40% 5.46% 5.60% 4.63% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 1,319.04 1,261.37 1,278.04 1,250.34 1,079.04 1,037.39 992.19 20.88%
EPS 53.52 34.11 35.78 55.06 58.17 57.26 45.12 12.04%
DPS 8.00 8.00 8.00 8.00 8.00 8.00 8.00 0.00%
NAPS 0.00 0.00 -0.1893 -0.322 -0.306 -0.427 -0.1141 -
Adjusted Per Share Value based on latest NOSH - 78,848
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 184.97 176.86 179.21 174.71 151.34 145.50 139.14 20.88%
EPS 7.51 4.78 5.02 7.69 8.16 8.03 6.33 12.05%
DPS 1.12 1.12 1.12 1.12 1.12 1.12 1.12 0.00%
NAPS 0.00 0.00 -0.0265 -0.045 -0.0429 -0.0599 -0.016 -
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 12.25 15.12 16.25 17.12 18.88 19.38 20.50 -
P/RPS 0.93 1.20 1.27 1.37 1.75 1.87 2.07 -41.31%
P/EPS 22.89 44.33 45.42 31.09 32.46 33.85 45.43 -36.65%
EY 4.37 2.26 2.20 3.22 3.08 2.95 2.20 57.95%
DY 0.65 0.53 0.49 0.47 0.42 0.41 0.39 40.52%
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 23/08/02 23/05/02 28/02/02 27/11/01 24/08/01 25/05/01 -
Price 12.12 10.31 16.00 16.25 18.75 19.62 19.62 -
P/RPS 0.92 0.82 1.25 1.30 1.74 1.89 1.98 -39.98%
P/EPS 22.65 30.23 44.72 29.51 32.23 34.27 43.48 -35.23%
EY 4.42 3.31 2.24 3.39 3.10 2.92 2.30 54.51%
DY 0.66 0.78 0.50 0.49 0.43 0.41 0.41 37.31%
P/NAPS 0.00 0.00 0.00 0.00 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