[BHIC] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -139.17%
YoY- -1129.67%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 421,511 525,744 606,126 646,518 589,075 553,696 483,917 -8.78%
PBT -27,417 -62,271 -89,847 -107,162 -60,827 -48,174 -30,588 -7.03%
Tax -814 -4,147 -4,210 -5,112 5,484 16,287 21,338 -
NP -28,231 -66,418 -94,057 -112,274 -55,343 -31,887 -9,250 110.26%
-
NP to SH -41,620 -84,661 -111,995 -131,612 -55,029 -30,353 -11,799 131.54%
-
Tax Rate - - - - - - - -
Total Cost 449,742 592,162 700,183 758,792 644,418 585,583 493,167 -5.95%
-
Net Worth 310,572 293,180 285,726 280,757 352,810 380,140 397,506 -15.15%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 14,905 14,905 14,905 14,905 16,149 16,149 16,129 -5.12%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 310,572 293,180 285,726 280,757 352,810 380,140 397,506 -15.15%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -6.70% -12.63% -15.52% -17.37% -9.39% -5.76% -1.91% -
ROE -13.40% -28.88% -39.20% -46.88% -15.60% -7.98% -2.97% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 169.65 211.60 243.96 260.21 237.09 222.85 194.78 -8.78%
EPS -16.75 -34.07 -45.08 -52.97 -22.15 -12.22 -4.75 131.49%
DPS 6.00 6.00 6.00 6.00 6.50 6.50 6.50 -5.19%
NAPS 1.25 1.18 1.15 1.13 1.42 1.53 1.60 -15.16%
Adjusted Per Share Value based on latest NOSH - 248,458
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 74.70 93.17 107.42 114.57 104.39 98.12 85.76 -8.78%
EPS -7.38 -15.00 -19.85 -23.32 -9.75 -5.38 -2.09 131.70%
DPS 2.64 2.64 2.64 2.64 2.86 2.86 2.86 -5.19%
NAPS 0.5504 0.5196 0.5064 0.4976 0.6252 0.6737 0.7045 -15.16%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.42 2.50 2.05 2.43 2.00 2.93 3.48 -
P/RPS 1.43 1.18 0.84 0.93 0.84 1.31 1.79 -13.89%
P/EPS -14.45 -7.34 -4.55 -4.59 -9.03 -23.98 -73.28 -66.08%
EY -6.92 -13.63 -21.99 -21.80 -11.07 -4.17 -1.36 195.53%
DY 2.48 2.40 2.93 2.47 3.25 2.22 1.87 20.68%
P/NAPS 1.94 2.12 1.78 2.15 1.41 1.92 2.18 -7.47%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 14/11/13 06/08/13 14/05/13 21/02/13 20/11/12 07/08/12 15/05/12 -
Price 2.77 2.47 2.62 1.96 2.52 2.67 2.84 -
P/RPS 1.63 1.17 1.07 0.75 1.06 1.20 1.46 7.61%
P/EPS -16.54 -7.25 -5.81 -3.70 -11.38 -21.86 -59.80 -57.51%
EY -6.05 -13.80 -17.20 -27.03 -8.79 -4.58 -1.67 135.69%
DY 2.17 2.43 2.29 3.06 2.58 2.43 2.29 -3.52%
P/NAPS 2.22 2.09 2.28 1.73 1.77 1.75 1.78 15.85%

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