[BHIC] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
15-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -46.8%
YoY- -50.83%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 225,900 466,764 353,632 463,076 403,924 58,760 61,888 24.06%
PBT -54,688 74,464 78,080 88,408 127,092 1,864 -53,716 0.29%
Tax -1,828 -20,148 -16,688 -27,228 -1,324 -2,088 -1,044 9.77%
NP -56,516 54,316 61,392 61,180 125,768 -224 -54,760 0.52%
-
NP to SH -58,036 40,288 62,672 61,248 124,568 -1,268 -55,640 0.70%
-
Tax Rate - 27.06% 21.37% 30.80% 1.04% 112.02% - -
Total Cost 282,416 412,448 292,240 401,896 278,156 58,984 116,648 15.86%
-
Net Worth 397,506 425,262 389,837 335,571 241,083 -551,227 -470,050 -
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 397,506 425,262 389,837 335,571 241,083 -551,227 -470,050 -
NOSH 248,441 248,691 248,304 248,571 248,539 176,111 174,092 6.10%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -25.02% 11.64% 17.36% 13.21% 31.14% -0.38% -88.48% -
ROE -14.60% 9.47% 16.08% 18.25% 51.67% 0.00% 0.00% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 90.93 187.69 142.42 186.29 162.52 33.37 35.55 16.92%
EPS -23.36 16.20 25.24 24.64 50.12 -0.72 -31.96 -5.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.71 1.57 1.35 0.97 -3.13 -2.70 -
Adjusted Per Share Value based on latest NOSH - 248,571
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 40.03 82.72 62.67 82.06 71.58 10.41 10.97 24.05%
EPS -10.28 7.14 11.11 10.85 22.08 -0.22 -9.86 0.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7045 0.7536 0.6909 0.5947 0.4272 -0.9769 -0.833 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 3.48 4.15 4.01 2.62 4.92 2.25 1.98 -
P/RPS 3.83 2.21 2.82 1.41 3.03 6.74 5.57 -6.04%
P/EPS -14.90 25.62 15.89 10.63 9.82 -312.50 -6.20 15.71%
EY -6.71 3.90 6.29 9.40 10.19 -0.32 -16.14 -13.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 2.43 2.55 1.94 5.07 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 15/05/12 26/05/11 18/05/10 15/05/09 05/05/08 30/05/07 26/05/06 -
Price 2.84 4.23 3.96 3.30 4.80 2.47 1.98 -
P/RPS 3.12 2.25 2.78 1.77 2.95 7.40 5.57 -9.19%
P/EPS -12.16 26.11 15.69 13.39 9.58 -343.06 -6.20 11.86%
EY -8.23 3.83 6.37 7.47 10.44 -0.29 -16.14 -10.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 2.47 2.52 2.44 4.95 0.00 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