[BHIC] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 721.45%
YoY- -42.55%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 240,234 78,326 134,662 132,196 159,906 180,450 177,754 5.14%
PBT 55,668 7,212 18,462 29,788 44,466 1,668 25,996 13.51%
Tax -18,678 -10,106 -6,478 -7,018 -4,832 -4,386 -2,560 39.22%
NP 36,990 -2,894 11,984 22,770 39,634 -2,718 23,436 7.89%
-
NP to SH 36,990 -2,894 11,984 22,770 39,634 -2,718 23,436 7.89%
-
Tax Rate 33.55% 140.13% 35.09% 23.56% 10.87% 262.95% 9.85% -
Total Cost 203,244 81,220 122,678 109,426 120,272 183,168 154,318 4.69%
-
Net Worth 174,926 59,629 86,960 77,021 136,651 231,065 355,294 -11.12%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - 7,453 -
Div Payout % - - - - - - 31.80% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 174,926 59,629 86,960 77,021 136,651 231,065 355,294 -11.12%
NOSH 564,279 248,458 248,458 248,458 248,458 248,458 248,458 14.63%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 15.40% -3.69% 8.90% 17.22% 24.79% -1.51% 13.18% -
ROE 21.15% -4.85% 13.78% 29.56% 29.00% -1.18% 6.60% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 42.57 31.52 54.20 53.21 64.36 72.63 71.54 -8.28%
EPS 6.56 -1.16 4.82 9.16 15.96 -1.10 9.44 -5.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.31 0.24 0.35 0.31 0.55 0.93 1.43 -22.47%
Adjusted Per Share Value based on latest NOSH - 248,458
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 42.57 13.88 23.86 23.43 28.34 31.98 31.50 5.14%
EPS 6.56 -0.51 2.12 4.04 7.02 -0.48 4.15 7.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.32 -
NAPS 0.31 0.1057 0.1541 0.1365 0.2422 0.4095 0.6296 -11.12%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.50 0.33 0.48 0.54 0.705 1.26 1.44 -
P/RPS 1.17 1.05 0.89 1.01 1.10 1.73 2.01 -8.61%
P/EPS 7.63 -28.33 9.95 5.89 4.42 -115.18 15.27 -10.91%
EY 13.11 -3.53 10.05 16.97 22.63 -0.87 6.55 12.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.08 -
P/NAPS 1.61 1.38 1.37 1.74 1.28 1.35 1.01 8.07%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 29/08/23 25/08/22 25/08/21 19/08/20 23/08/19 21/08/18 -
Price 0.49 0.51 0.395 0.50 0.63 1.29 1.37 -
P/RPS 1.15 1.62 0.73 0.94 0.98 1.78 1.91 -8.10%
P/EPS 7.47 -43.78 8.19 5.46 3.95 -117.92 14.52 -10.47%
EY 13.38 -2.28 12.21 18.33 25.32 -0.85 6.89 11.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.19 -
P/NAPS 1.58 2.13 1.13 1.61 1.15 1.39 0.96 8.65%

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