[BHIC] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 5.41%
YoY- 231.17%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 1,049,363 980,396 1,107,763 1,043,318 1,040,570 1,043,771 998,008 3.39%
PBT 90,710 72,568 100,793 84,486 87,689 90,179 81,558 7.32%
Tax 1,089 32,336 5,614 9,269 1,257 -47,828 -54,573 -
NP 91,799 104,904 106,407 93,755 88,946 42,351 26,985 125.68%
-
NP to SH 91,799 104,904 106,407 93,755 88,946 42,351 26,985 125.68%
-
Tax Rate -1.20% -44.56% -5.57% -10.97% -1.43% 53.04% 66.91% -
Total Cost 957,564 875,492 1,001,356 949,563 951,624 1,001,420 971,023 -0.92%
-
Net Worth -244,916 177,051 157,818 0 -197,138 0 0 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - 6,333 6,333 6,333 6,333 6,307 6,307 -
Div Payout % - 6.04% 5.95% 6.76% 7.12% 14.89% 23.38% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth -244,916 177,051 157,818 0 -197,138 0 0 -
NOSH 158,010 158,265 158,245 79,114 79,172 79,131 79,121 58.38%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 8.75% 10.70% 9.61% 8.99% 8.55% 4.06% 2.70% -
ROE 0.00% 59.25% 67.42% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 664.11 619.46 700.03 1,318.75 1,314.31 1,319.04 1,261.37 -34.72%
EPS 58.10 66.28 67.24 118.51 112.35 53.52 34.11 42.48%
DPS 0.00 4.00 4.00 8.00 8.00 8.00 8.00 -
NAPS -1.55 1.1187 0.9973 0.00 -2.49 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,114
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 185.97 173.74 196.31 184.89 184.41 184.97 176.86 3.39%
EPS 16.27 18.59 18.86 16.61 15.76 7.51 4.78 125.77%
DPS 0.00 1.12 1.12 1.12 1.12 1.12 1.12 -
NAPS -0.434 0.3138 0.2797 0.00 -0.3494 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 31.50 24.50 24.50 27.50 12.50 12.25 15.12 -
P/RPS 4.74 3.96 3.50 2.09 0.95 0.93 1.20 149.25%
P/EPS 54.22 36.96 36.44 23.21 11.13 22.89 44.33 14.32%
EY 1.84 2.71 2.74 4.31 8.99 4.37 2.26 -12.77%
DY 0.00 0.16 0.16 0.29 0.64 0.65 0.53 -
P/NAPS 0.00 21.90 24.57 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 28/08/03 30/05/03 27/02/03 29/11/02 23/08/02 -
Price 30.00 33.00 24.70 26.50 13.75 12.12 10.31 -
P/RPS 4.52 5.33 3.53 2.01 1.05 0.92 0.82 211.07%
P/EPS 51.64 49.79 36.73 22.36 12.24 22.65 30.23 42.76%
EY 1.94 2.01 2.72 4.47 8.17 4.42 3.31 -29.89%
DY 0.00 0.12 0.16 0.30 0.58 0.66 0.78 -
P/NAPS 0.00 29.50 24.77 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