[BHIC] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Annualized Quarter Result
Revenue	261,350	252,480	494,028	474,902	385,766	472,126	424,760	-7.77%
YoY %	3.51%	-48.89%	4.03%	23.11%	-18.29%	11.15%	-	-
Horiz. %	61.53%	59.44%	116.31%	111.80%	90.82%	111.15%	100.00%	-
PBT	24,958	32,740	-57,042	42,706	76,112	89,694	140,146	-24.98%
YoY %	-23.77%	157.40%	-233.57%	-43.89%	-15.14%	-36.00%	-	-
Horiz. %	17.81%	23.36%	-40.70%	30.47%	54.31%	64.00%	100.00%	-
Tax	-1,062	-2,170	-4,100	-3,158	-12,770	-22,452	-6,456	-25.96%
YoY %	51.06%	47.07%	-29.83%	75.27%	43.12%	-247.77%	-	-
Horiz. %	16.45%	33.61%	63.51%	48.92%	197.80%	347.77%	100.00%	-
NP	23,896	30,570	-61,142	39,548	63,342	67,242	133,690	-24.93%
YoY %	-21.83%	150.00%	-254.60%	-37.56%	-5.80%	-49.70%	-	-
Horiz. %	17.87%	22.87%	-45.73%	29.58%	47.38%	50.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,896	30,570	-63,332	22,938	62,944	65,858	131,176	-24.69%
YoY %	-21.83%	148.27%	-376.10%	-63.56%	-4.42%	-49.79%	-	-
Horiz. %	18.22%	23.30%	-48.28%	17.49%	47.98%	50.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.26%	6.63%	-	7.39%	16.78%	25.03%	4.61%	-
YoY %	-35.75%	0.00%	-	-55.96%	-32.96%	442.95%	-	-
Horiz. %	92.41%	143.82%	-	160.30%	363.99%	542.95%	100.00%	-
Total Cost	237,454	221,910	555,170	435,354	322,424	404,884	291,070	-3.33%
YoY %	7.00%	-60.03%	27.52%	35.03%	-20.37%	39.10%	-	-
Horiz. %	81.58%	76.24%	190.73%	149.57%	110.77%	139.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	295,665	293,180	379,991	424,501	392,468	340,473	270,798	1.47%
YoY %	0.85%	-22.85%	-10.49%	8.16%	15.27%	25.73%	-	-
Horiz. %	109.18%	108.27%	140.32%	156.76%	144.93%	125.73%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	295,665	293,180	379,991	424,501	392,468	340,473	270,798	1.47%
YoY %	0.85%	-22.85%	-10.49%	8.16%	15.27%	25.73%	-	-
Horiz. %	109.18%	108.27%	140.32%	156.76%	144.93%	125.73%	100.00%	-
NOSH	248,458	248,458	248,458	248,246	248,397	248,520	248,439	0.00%
YoY %	0.00%	0.00%	0.09%	-0.06%	-0.05%	0.03%	-	-
Horiz. %	100.01%	100.01%	100.01%	99.92%	99.98%	100.03%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	9.14%	12.11%	-12.38%	8.33%	16.42%	14.24%	31.47%	-
YoY %	-24.53%	197.82%	-248.62%	-49.27%	15.31%	-54.75%	-	-
Horiz. %	29.04%	38.48%	-39.34%	26.47%	52.18%	45.25%	100.00%	-
ROE	8.08%	10.43%	-16.67%	5.40%	16.04%	19.34%	48.44%	-
YoY %	-22.53%	162.57%	-408.70%	-66.33%	-17.06%	-60.07%	-	-
Horiz. %	16.68%	21.53%	-34.41%	11.15%	33.11%	39.93%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	105.19	101.62	198.92	191.30	155.30	189.97	170.97	-7.77%
YoY %	3.51%	-48.91%	3.98%	23.18%	-18.25%	11.11%	-	-
Horiz. %	61.53%	59.44%	116.35%	111.89%	90.83%	111.11%	100.00%	-
EPS	9.62	12.30	-25.50	9.24	25.34	26.50	52.80	-24.69%
YoY %	-21.79%	148.24%	-375.97%	-63.54%	-4.38%	-49.81%	-	-
Horiz. %	18.22%	23.30%	-48.30%	17.50%	47.99%	50.19%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.19	1.18	1.53	1.71	1.58	1.37	1.09	1.47%
YoY %	0.85%	-22.88%	-10.53%	8.23%	15.33%	25.69%	-	-
Horiz. %	109.17%	108.26%	140.37%	156.88%	144.95%	125.69%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 249,464
RPS	46.37	44.80	87.65	84.26	68.44	83.76	75.36	-7.77%
YoY %	3.50%	-48.89%	4.02%	23.12%	-18.29%	11.15%	-	-
Horiz. %	61.53%	59.45%	116.31%	111.81%	90.82%	111.15%	100.00%	-
EPS	4.24	5.42	-11.24	4.07	11.17	11.68	23.27	-24.69%
YoY %	-21.77%	148.22%	-376.17%	-63.56%	-4.37%	-49.81%	-	-
Horiz. %	18.22%	23.29%	-48.30%	17.49%	48.00%	50.19%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.5246	0.5202	0.6742	0.7532	0.6963	0.6041	0.4805	1.47%
YoY %	0.85%	-22.84%	-10.49%	8.17%	15.26%	25.72%	-	-
Horiz. %	109.18%	108.26%	140.31%	156.75%	144.91%	125.72%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	2.50	2.50	2.93	3.96	3.81	4.20	4.30	-
P/RPS	2.38	2.46	3.19	2.07	2.45	2.21	2.52	-0.94%
YoY %	-3.25%	-22.88%	54.11%	-15.51%	10.86%	-12.30%	-	-
Horiz. %	94.44%	97.62%	126.59%	82.14%	97.22%	87.70%	100.00%	-
P/EPS	25.99	20.32	-11.49	42.86	15.04	15.85	8.14	21.33%
YoY %	27.90%	276.85%	-126.81%	184.97%	-5.11%	94.72%	-	-
Horiz. %	319.29%	249.63%	-141.15%	526.54%	184.77%	194.72%	100.00%	-
EY	3.85	4.92	-8.70	2.33	6.65	6.31	12.28	-17.57%
YoY %	-21.75%	156.55%	-473.39%	-64.96%	5.39%	-48.62%	-	-
Horiz. %	31.35%	40.07%	-70.85%	18.97%	54.15%	51.38%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	2.10	2.12	1.92	2.32	2.41	3.07	3.94	-9.95%
YoY %	-0.94%	10.42%	-17.24%	-3.73%	-21.50%	-22.08%	-	-
Horiz. %	53.30%	53.81%	48.73%	58.88%	61.17%	77.92%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	13/08/14	06/08/13	07/08/12	12/08/11	17/08/10	06/08/09	12/08/08	-
Price	2.51	2.47	2.67	3.26	4.60	4.86	4.30	-
P/RPS	2.39	2.43	2.91	1.70	2.96	2.56	2.52	-0.87%
YoY %	-1.65%	-16.49%	71.18%	-42.57%	15.62%	1.59%	-	-
Horiz. %	94.84%	96.43%	115.48%	67.46%	117.46%	101.59%	100.00%	-
P/EPS	26.10	20.07	-10.47	35.28	18.15	18.34	8.14	21.42%
YoY %	30.04%	291.69%	-129.68%	94.38%	-1.04%	125.31%	-	-
Horiz. %	320.64%	246.56%	-128.62%	433.42%	222.97%	225.31%	100.00%	-
EY	3.83	4.98	-9.55	2.83	5.51	5.45	12.28	-17.64%
YoY %	-23.09%	152.15%	-437.46%	-48.64%	1.10%	-55.62%	-	-
Horiz. %	31.19%	40.55%	-77.77%	23.05%	44.87%	44.38%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	2.11	2.09	1.75	1.91	2.91	3.55	3.94	-9.88%
YoY %	0.96%	19.43%	-8.38%	-34.36%	-18.03%	-9.90%	-	-
Horiz. %	53.55%	53.05%	44.42%	48.48%	73.86%	90.10%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos