[BHIC] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
14-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 5.94%
YoY- 70.78%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 472,126 424,760 84,476 81,206 198,736 678,020 1,122,218 -13.42%
PBT 89,694 140,146 4,354 50,600 -205,926 38,338 109,650 -3.28%
Tax -22,452 -6,456 -1,316 -102,548 -2,202 6,002 -32,540 -5.99%
NP 67,242 133,690 3,038 -51,948 -208,128 44,340 77,110 -2.25%
-
NP to SH 65,858 131,176 2,370 -52,334 -179,082 44,340 77,110 -2.59%
-
Tax Rate 25.03% 4.61% 30.23% 202.66% - -15.66% 29.68% -
Total Cost 404,884 291,070 81,438 133,154 406,864 633,680 1,045,108 -14.60%
-
Net Worth 340,473 270,798 -543,705 -482,252 -805,938 -133,391 157,844 13.65%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 340,473 270,798 -543,705 -482,252 -805,938 -133,391 157,844 13.65%
NOSH 248,520 248,439 174,264 174,098 174,068 168,849 158,271 7.80%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 14.24% 31.47% 3.60% -63.97% -104.73% 6.54% 6.87% -
ROE 19.34% 48.44% 0.00% 0.00% 0.00% 0.00% 48.85% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 189.97 170.97 48.48 46.64 114.17 401.55 709.05 -19.69%
EPS 26.50 52.80 1.36 -30.06 -102.88 26.26 48.72 -9.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.09 -3.12 -2.77 -4.63 -0.79 0.9973 5.42%
Adjusted Per Share Value based on latest NOSH - 174,105
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 83.67 75.27 14.97 14.39 35.22 120.16 198.88 -13.42%
EPS 11.67 23.25 0.42 -9.27 -31.74 7.86 13.67 -2.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6034 0.4799 -0.9635 -0.8546 -1.4283 -0.2364 0.2797 13.65%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 4.20 4.30 3.35 1.98 4.62 24.30 24.50 -
P/RPS 2.21 2.52 6.91 4.24 4.05 6.05 3.46 -7.19%
P/EPS 15.85 8.14 246.32 -6.59 -4.49 92.54 50.29 -17.49%
EY 6.31 12.28 0.41 -15.18 -22.27 1.08 1.99 21.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.07 3.94 0.00 0.00 0.00 0.00 24.57 -29.27%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 06/08/09 12/08/08 20/08/07 14/08/06 30/08/05 27/08/04 28/08/03 -
Price 4.86 4.30 2.57 2.00 4.75 9.65 24.70 -
P/RPS 2.56 2.52 5.30 4.29 4.16 2.40 3.48 -4.98%
P/EPS 18.34 8.14 188.97 -6.65 -4.62 36.75 50.70 -15.57%
EY 5.45 12.28 0.53 -15.03 -21.66 2.72 1.97 18.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.55 3.94 0.00 0.00 0.00 0.00 24.77 -27.63%

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