[BHIC] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 473.82%
YoY- 104.53%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 192,883 236,063 212,380 42,238 40,603 99,368 339,010 -8.96%
PBT 38,056 44,847 70,073 2,177 25,300 -102,963 19,169 12.10%
Tax -6,385 -11,226 -3,228 -658 -51,274 -1,101 3,001 -
NP 31,671 33,621 66,845 1,519 -25,974 -104,064 22,170 6.12%
-
NP to SH 31,472 32,929 65,588 1,185 -26,167 -89,541 22,170 6.01%
-
Tax Rate 16.78% 25.03% 4.61% 30.23% 202.66% - -15.66% -
Total Cost 161,212 202,442 145,535 40,719 66,577 203,432 316,840 -10.64%
-
Net Worth 392,468 340,473 270,798 -543,705 -482,252 -805,938 -133,391 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 392,468 340,473 270,798 -543,705 -482,252 -805,938 -133,391 -
NOSH 248,397 248,520 248,439 174,264 174,098 174,068 168,849 6.64%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 16.42% 14.24% 31.47% 3.60% -63.97% -104.73% 6.54% -
ROE 8.02% 9.67% 24.22% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 77.65 94.99 85.49 24.24 23.32 57.09 200.78 -14.63%
EPS 12.67 13.25 26.40 0.68 -15.03 -51.44 13.13 -0.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.37 1.09 -3.12 -2.77 -4.63 -0.79 -
Adjusted Per Share Value based on latest NOSH - 174,651
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 34.18 41.83 37.64 7.49 7.20 17.61 60.08 -8.96%
EPS 5.58 5.84 11.62 0.21 -4.64 -15.87 3.93 6.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6955 0.6034 0.4799 -0.9635 -0.8546 -1.4283 -0.2364 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 3.81 4.20 4.30 3.35 1.98 4.62 24.30 -
P/RPS 4.91 4.42 5.03 13.82 8.49 8.09 12.10 -13.95%
P/EPS 30.07 31.70 16.29 492.65 -13.17 -8.98 185.07 -26.12%
EY 3.33 3.15 6.14 0.20 -7.59 -11.13 0.54 35.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 3.07 3.94 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 17/08/10 06/08/09 12/08/08 20/08/07 14/08/06 30/08/05 27/08/04 -
Price 4.60 4.86 4.30 2.57 2.00 4.75 9.65 -
P/RPS 5.92 5.12 5.03 10.60 8.58 8.32 4.81 3.51%
P/EPS 36.31 36.68 16.29 377.94 -13.31 -9.23 73.50 -11.08%
EY 2.75 2.73 6.14 0.26 -7.52 -10.83 1.36 12.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.91 3.55 3.94 0.00 0.00 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