[BHIC] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock

[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP

Announcement Date

07-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- -9.13%

YoY- -376.1%

Quarter Report

BHIC Q2-Y2012 Bursa_final.pdf

Latest QR

Upcoming QR

BHIC's Result

BHIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Annualized Quarter Result
Revenue	277,100	261,350	252,480	494,028	474,902	385,766	472,126	-8.49%
YoY %	6.03%	3.51%	-48.89%	4.03%	23.11%	-18.29%	-	-
Horiz. %	58.69%	55.36%	53.48%	104.64%	100.59%	81.71%	100.00%	-
PBT	36,944	24,958	32,740	-57,042	42,706	76,112	89,694	-13.73%
YoY %	48.02%	-23.77%	157.40%	-233.57%	-43.89%	-15.14%	-	-
Horiz. %	41.19%	27.83%	36.50%	-63.60%	47.61%	84.86%	100.00%	-
Tax	-1,784	-1,062	-2,170	-4,100	-3,158	-12,770	-22,452	-34.41%
YoY %	-67.98%	51.06%	47.07%	-29.83%	75.27%	43.12%	-	-
Horiz. %	7.95%	4.73%	9.67%	18.26%	14.07%	56.88%	100.00%	-
NP	35,160	23,896	30,570	-61,142	39,548	63,342	67,242	-10.23%
YoY %	47.14%	-21.83%	150.00%	-254.60%	-37.56%	-5.80%	-	-
Horiz. %	52.29%	35.54%	45.46%	-90.93%	58.81%	94.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	35,162	23,896	30,570	-63,332	22,938	62,944	65,858	-9.92%
YoY %	47.15%	-21.83%	148.27%	-376.10%	-63.56%	-4.42%	-	-
Horiz. %	53.39%	36.28%	46.42%	-96.16%	34.83%	95.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.83%	4.26%	6.63%	-	7.39%	16.78%	25.03%	-
YoY %	13.38%	-35.75%	0.00%	-	-55.96%	-32.96%	-	-
Horiz. %	19.30%	17.02%	26.49%	-	29.52%	67.04%	100.00%	-
Total Cost	241,940	237,454	221,910	555,170	435,354	322,424	404,884	-8.22%
YoY %	1.89%	7.00%	-60.03%	27.52%	35.03%	-20.37%	-	-
Horiz. %	59.76%	58.65%	54.81%	137.12%	107.53%	79.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	317,848	295,665	293,180	379,991	424,501	392,468	340,473	-1.13%
YoY %	7.50%	0.85%	-22.85%	-10.49%	8.16%	15.27%	-	-
Horiz. %	93.35%	86.84%	86.11%	111.61%	124.68%	115.27%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	317,848	295,665	293,180	379,991	424,501	392,468	340,473	-1.13%
YoY %	7.50%	0.85%	-22.85%	-10.49%	8.16%	15.27%	-	-
Horiz. %	93.35%	86.84%	86.11%	111.61%	124.68%	115.27%	100.00%	-
NOSH	248,458	248,458	248,458	248,458	248,246	248,397	248,520	-0.00%
YoY %	0.00%	0.00%	0.00%	0.09%	-0.06%	-0.05%	-	-
Horiz. %	99.98%	99.98%	99.98%	99.98%	99.89%	99.95%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	12.69%	9.14%	12.11%	-12.38%	8.33%	16.42%	14.24%	-
YoY %	38.84%	-24.53%	197.82%	-248.62%	-49.27%	15.31%	-	-
Horiz. %	89.12%	64.19%	85.04%	-86.94%	58.50%	115.31%	100.00%	-
ROE	11.06%	8.08%	10.43%	-16.67%	5.40%	16.04%	19.34%	-
YoY %	36.88%	-22.53%	162.57%	-408.70%	-66.33%	-17.06%	-	-
Horiz. %	57.19%	41.78%	53.93%	-86.19%	27.92%	82.94%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	111.59	105.19	101.62	198.92	191.30	155.30	189.97	-8.48%
YoY %	6.08%	3.51%	-48.91%	3.98%	23.18%	-18.25%	-	-
Horiz. %	58.74%	55.37%	53.49%	104.71%	100.70%	81.75%	100.00%	-
EPS	14.16	9.62	12.30	-25.50	9.24	25.34	26.50	-9.91%
YoY %	47.19%	-21.79%	148.24%	-375.97%	-63.54%	-4.38%	-	-
Horiz. %	53.43%	36.30%	46.42%	-96.23%	34.87%	95.62%	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	1.28	1.19	1.18	1.53	1.71	1.58	1.37	-1.12%
YoY %	7.56%	0.85%	-22.88%	-10.53%	8.23%	15.33%	-	-
Horiz. %	93.43%	86.86%	86.13%	111.68%	124.82%	115.33%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 248,458
RPS	49.11	46.32	44.74	87.55	84.16	68.36	83.67	-8.49%
YoY %	6.02%	3.53%	-48.90%	4.03%	23.11%	-18.30%	-	-
Horiz. %	58.69%	55.36%	53.47%	104.64%	100.59%	81.70%	100.00%	-
EPS	6.23	4.23	5.42	-11.22	4.07	11.15	11.67	-9.92%
YoY %	47.28%	-21.96%	148.31%	-375.68%	-63.50%	-4.46%	-	-
Horiz. %	53.38%	36.25%	46.44%	-96.14%	34.88%	95.54%	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	0.5633	0.524	0.5196	0.6734	0.7523	0.6955	0.6034	-1.13%
YoY %	7.50%	0.85%	-22.84%	-10.49%	8.17%	15.26%	-	-
Horiz. %	93.35%	86.84%	86.11%	111.60%	124.68%	115.26%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	1.85	2.50	2.50	2.93	3.96	3.81	4.20	-
P/RPS	1.71	2.38	2.46	3.19	2.07	2.45	2.21	-4.18%
YoY %	-28.15%	-3.25%	-22.88%	54.11%	-15.51%	10.86%	-	-
Horiz. %	77.38%	107.69%	111.31%	144.34%	93.67%	110.86%	100.00%	-
P/EPS	13.06	25.99	20.32	-11.49	42.86	15.04	15.85	-3.17%
YoY %	-49.75%	27.90%	276.85%	-126.81%	184.97%	-5.11%	-	-
Horiz. %	82.40%	163.97%	128.20%	-72.49%	270.41%	94.89%	100.00%	-
EY	7.65	3.85	4.92	-8.70	2.33	6.65	6.31	3.26%
YoY %	98.70%	-21.75%	156.55%	-473.39%	-64.96%	5.39%	-	-
Horiz. %	121.24%	61.01%	77.97%	-137.88%	36.93%	105.39%	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	1.45	2.10	2.12	1.92	2.32	2.41	3.07	-11.74%
YoY %	-30.95%	-0.94%	10.42%	-17.24%	-3.73%	-21.50%	-	-
Horiz. %	47.23%	68.40%	69.06%	62.54%	75.57%	78.50%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	06/08/15	13/08/14	06/08/13	07/08/12	12/08/11	17/08/10	06/08/09	-
Price	1.84	2.51	2.47	2.67	3.26	4.60	4.86	-
P/RPS	1.70	2.39	2.43	2.91	1.70	2.96	2.56	-6.59%
YoY %	-28.87%	-1.65%	-16.49%	71.18%	-42.57%	15.62%	-	-
Horiz. %	66.41%	93.36%	94.92%	113.67%	66.41%	115.62%	100.00%	-
P/EPS	12.99	26.10	20.07	-10.47	35.28	18.15	18.34	-5.58%
YoY %	-50.23%	30.04%	291.69%	-129.68%	94.38%	-1.04%	-	-
Horiz. %	70.83%	142.31%	109.43%	-57.09%	192.37%	98.96%	100.00%	-
EY	7.70	3.83	4.98	-9.55	2.83	5.51	5.45	5.92%
YoY %	101.04%	-23.09%	152.15%	-437.46%	-48.64%	1.10%	-	-
Horiz. %	141.28%	70.28%	91.38%	-175.23%	51.93%	101.10%	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	1.44	2.11	2.09	1.75	1.91	2.91	3.55	-13.95%
YoY %	-31.75%	0.96%	19.43%	-8.38%	-34.36%	-18.03%	-	-
Horiz. %	40.56%	59.44%	58.87%	49.30%	53.80%	81.97%	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