[BHIC] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
12-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 16.77%
YoY- -42.41%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 576,544 516,621 560,789 507,025 435,888 95,270 69,858 42.11%
PBT -61,917 21,452 100,102 97,170 144,800 584,270 -97,733 -7.31%
Tax -8,518 6,513 -17,433 -19,137 -8,334 -600 -609 55.15%
NP -70,436 27,965 82,669 78,033 136,465 583,670 -98,342 -5.40%
-
NP to SH -78,368 12,046 77,829 76,905 133,530 582,954 -98,966 -3.81%
-
Tax Rate - -30.36% 17.42% 19.69% 5.76% 0.10% - -
Total Cost 646,980 488,656 478,120 428,992 299,422 -488,400 168,201 25.14%
-
Net Worth 352,755 421,964 419,960 365,308 305,586 121,210 -534,406 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 352,755 421,964 419,960 365,308 305,586 121,210 -534,406 -
NOSH 248,458 248,214 248,497 248,509 248,444 186,477 174,073 6.10%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -12.22% 5.41% 14.74% 15.39% 31.31% 612.64% -140.77% -
ROE -22.22% 2.85% 18.53% 21.05% 43.70% 480.94% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 232.09 208.14 225.67 204.03 175.45 51.09 40.13 33.94%
EPS -31.55 4.85 31.32 30.95 53.75 312.61 -56.85 -9.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.70 1.69 1.47 1.23 0.65 -3.07 -
Adjusted Per Share Value based on latest NOSH - 248,493
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 102.17 91.55 99.38 89.85 77.25 16.88 12.38 42.11%
EPS -13.89 2.13 13.79 13.63 23.66 103.31 -17.54 -3.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6251 0.7478 0.7442 0.6474 0.5416 0.2148 -0.9471 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.00 2.45 4.49 5.05 3.78 3.66 1.38 -
P/RPS 2.44 1.18 1.99 2.48 2.15 7.16 3.44 -5.55%
P/EPS -6.34 50.48 14.34 16.32 7.03 1.17 -2.43 17.31%
EY -15.77 1.98 6.98 6.13 14.22 85.41 -41.20 -14.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.44 2.66 3.44 3.07 5.63 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 15/11/11 22/11/10 12/11/09 11/11/08 30/10/07 22/11/06 -
Price 2.52 2.84 4.21 4.75 2.97 6.20 1.50 -
P/RPS 3.08 1.36 1.87 2.33 1.69 12.14 3.74 -3.18%
P/EPS -7.99 58.52 13.44 15.35 5.53 1.98 -2.64 20.24%
EY -12.52 1.71 7.44 6.52 18.10 50.42 -37.90 -16.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.67 2.49 3.23 2.41 9.54 0.00 -

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
Post a Comment