[BHIC] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -34.8%
YoY- -20.71%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 1,040,570 1,043,771 998,008 1,011,227 985,877 853,975 821,034 17.06%
PBT 87,689 90,179 81,558 98,613 131,089 137,764 129,271 -22.74%
Tax 1,257 -47,828 -54,573 -70,303 -87,671 -91,104 -83,329 -
NP 88,946 42,351 26,985 28,310 43,418 46,660 45,942 55.15%
-
NP to SH 88,946 42,351 26,985 28,310 43,418 46,035 45,317 56.57%
-
Tax Rate -1.43% 53.04% 66.91% 71.29% 66.88% 66.13% 64.46% -
Total Cost 951,624 1,001,420 971,023 982,917 942,459 807,315 775,092 14.61%
-
Net Worth -197,138 0 0 -14,978 -25,389 -24,217 -33,794 223.01%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 6,333 6,307 6,307 6,307 6,307 6,332 6,332 0.01%
Div Payout % 7.12% 14.89% 23.38% 22.28% 14.53% 13.76% 13.97% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth -197,138 0 0 -14,978 -25,389 -24,217 -33,794 223.01%
NOSH 79,172 79,131 79,121 79,123 78,848 79,142 79,144 0.02%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 8.55% 4.06% 2.70% 2.80% 4.40% 5.46% 5.60% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 1,314.31 1,319.04 1,261.37 1,278.04 1,250.34 1,079.04 1,037.39 17.03%
EPS 112.35 53.52 34.11 35.78 55.06 58.17 57.26 56.53%
DPS 8.00 8.00 8.00 8.00 8.00 8.00 8.00 0.00%
NAPS -2.49 0.00 0.00 -0.1893 -0.322 -0.306 -0.427 222.93%
Adjusted Per Share Value based on latest NOSH - 79,123
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 184.41 184.97 176.86 179.21 174.71 151.34 145.50 17.06%
EPS 15.76 7.51 4.78 5.02 7.69 8.16 8.03 56.56%
DPS 1.12 1.12 1.12 1.12 1.12 1.12 1.12 0.00%
NAPS -0.3494 0.00 0.00 -0.0265 -0.045 -0.0429 -0.0599 222.99%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 12.50 12.25 15.12 16.25 17.12 18.88 19.38 -
P/RPS 0.95 0.93 1.20 1.27 1.37 1.75 1.87 -36.25%
P/EPS 11.13 22.89 44.33 45.42 31.09 32.46 33.85 -52.26%
EY 8.99 4.37 2.26 2.20 3.22 3.08 2.95 109.77%
DY 0.64 0.65 0.53 0.49 0.47 0.42 0.41 34.45%
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 29/11/02 23/08/02 23/05/02 28/02/02 27/11/01 24/08/01 -
Price 13.75 12.12 10.31 16.00 16.25 18.75 19.62 -
P/RPS 1.05 0.92 0.82 1.25 1.30 1.74 1.89 -32.34%
P/EPS 12.24 22.65 30.23 44.72 29.51 32.23 34.27 -49.56%
EY 8.17 4.42 3.31 2.24 3.39 3.10 2.92 98.18%
DY 0.58 0.66 0.78 0.50 0.49 0.43 0.41 25.93%
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