[BHIC] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -89.11%
YoY- 84.57%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 507,025 435,888 95,270 69,858 186,121 539,952 951,900 -9.95%
PBT 97,170 144,800 584,270 -97,733 -719,021 -34,012 85,752 2.10%
Tax -19,137 -8,334 -600 -609 -2,121 13,649 -3,684 31.56%
NP 78,033 136,465 583,670 -98,342 -721,142 -20,362 82,068 -0.83%
-
NP to SH 76,905 133,530 582,954 -98,966 -641,297 -20,362 82,068 -1.07%
-
Tax Rate 19.69% 5.76% 0.10% - - - 4.30% -
Total Cost 428,992 299,422 -488,400 168,201 907,263 560,314 869,832 -11.10%
-
Net Worth 365,308 305,586 121,210 -534,406 -1,190,725 -175,755 177,056 12.81%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 365,308 305,586 121,210 -534,406 -1,190,725 -175,755 177,056 12.81%
NOSH 248,509 248,444 186,477 174,073 174,082 170,636 158,269 7.80%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 15.39% 31.31% 612.64% -140.77% -387.46% -3.77% 8.62% -
ROE 21.05% 43.70% 480.94% 0.00% 0.00% 0.00% 46.35% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 204.03 175.45 51.09 40.13 106.92 316.43 601.44 -16.47%
EPS 30.95 53.75 312.61 -56.85 -368.39 -11.93 51.85 -8.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.23 0.65 -3.07 -6.84 -1.03 1.1187 4.65%
Adjusted Per Share Value based on latest NOSH - 174,060
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 89.85 77.25 16.88 12.38 32.98 95.69 168.69 -9.95%
EPS 13.63 23.66 103.31 -17.54 -113.65 -3.61 14.54 -1.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6474 0.5416 0.2148 -0.9471 -2.1102 -0.3115 0.3138 12.81%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 5.05 3.78 3.66 1.38 4.88 8.00 24.50 -
P/RPS 2.48 2.15 7.16 3.44 4.56 2.53 4.07 -7.91%
P/EPS 16.32 7.03 1.17 -2.43 -1.32 -67.04 47.25 -16.22%
EY 6.13 14.22 85.41 -41.20 -75.49 -1.49 2.12 19.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.44 3.07 5.63 0.00 0.00 0.00 21.90 -26.52%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 12/11/09 11/11/08 30/10/07 22/11/06 29/11/05 30/11/04 21/11/03 -
Price 4.75 2.97 6.20 1.50 3.35 5.50 33.00 -
P/RPS 2.33 1.69 12.14 3.74 3.13 1.74 5.49 -13.29%
P/EPS 15.35 5.53 1.98 -2.64 -0.91 -46.09 63.64 -21.08%
EY 6.52 18.10 50.42 -37.90 -109.97 -2.17 1.57 26.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.23 2.41 9.54 0.00 0.00 0.00 29.50 -30.81%

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