[BHIC] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
17-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -22.43%
YoY- -76.29%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 549,612 519,942 511,047 496,259 372,616 287,295 203,444 93.85%
PBT 98,959 109,455 125,010 134,681 145,287 542,786 506,197 -66.28%
Tax -25,805 -25,701 -24,179 -17,703 5,626 8,857 11,618 -
NP 73,154 83,754 100,831 116,978 150,913 551,643 517,815 -72.84%
-
NP to SH 72,651 82,461 99,290 115,120 148,401 549,872 516,928 -72.93%
-
Tax Rate 26.08% 23.48% 19.34% 13.14% -3.87% -1.63% -2.30% -
Total Cost 476,458 436,188 410,216 379,281 221,703 -264,348 -314,371 -
-
Net Worth 365,286 340,413 335,571 320,592 305,598 270,700 241,083 31.88%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 13,668 13,668 13,668 13,668 2,246 2,246 2,246 232.95%
Div Payout % 18.81% 16.58% 13.77% 11.87% 1.51% 0.41% 0.43% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 365,286 340,413 335,571 320,592 305,598 270,700 241,083 31.88%
NOSH 248,493 248,476 248,571 248,521 248,454 248,348 248,539 -0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 13.31% 16.11% 19.73% 23.57% 40.50% 192.01% 254.52% -
ROE 19.89% 24.22% 29.59% 35.91% 48.56% 203.13% 214.42% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 221.18 209.25 205.59 199.68 149.97 115.68 81.86 93.87%
EPS 29.24 33.19 39.94 46.32 59.73 221.41 207.99 -72.93%
DPS 5.50 5.50 5.50 5.50 0.90 0.90 0.90 233.88%
NAPS 1.47 1.37 1.35 1.29 1.23 1.09 0.97 31.90%
Adjusted Per Share Value based on latest NOSH - 248,521
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 97.40 92.14 90.57 87.95 66.03 50.91 36.05 93.86%
EPS 12.88 14.61 17.60 20.40 26.30 97.45 91.61 -72.92%
DPS 2.42 2.42 2.42 2.42 0.40 0.40 0.40 231.66%
NAPS 0.6473 0.6033 0.5947 0.5681 0.5416 0.4797 0.4272 31.88%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 5.05 4.20 2.62 2.85 3.78 4.30 4.92 -
P/RPS 2.28 2.01 1.27 1.43 2.52 3.72 6.01 -47.56%
P/EPS 17.27 12.66 6.56 6.15 6.33 1.94 2.37 275.40%
EY 5.79 7.90 15.25 16.25 15.80 51.49 42.27 -73.39%
DY 1.09 1.31 2.10 1.93 0.24 0.21 0.18 231.86%
P/NAPS 3.44 3.07 1.94 2.21 3.07 3.94 5.07 -22.76%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 12/11/09 06/08/09 15/05/09 17/02/09 11/11/08 12/08/08 05/05/08 -
Price 4.75 4.86 3.30 2.69 2.97 4.30 4.80 -
P/RPS 2.15 2.32 1.61 1.35 1.98 3.72 5.86 -48.71%
P/EPS 16.25 14.64 8.26 5.81 4.97 1.94 2.31 266.70%
EY 6.16 6.83 12.10 17.22 20.11 51.49 43.33 -72.72%
DY 1.16 1.13 1.67 2.04 0.30 0.21 0.19 233.67%
P/NAPS 3.23 3.55 2.44 2.09 2.41 3.94 4.95 -24.74%

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