[BHIC] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
07-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -118.25%
YoY- -376.1%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 138,550 130,675 126,240 247,014 237,451 192,883 236,063 -8.49%
PBT 18,472 12,479 16,370 -28,521 21,353 38,056 44,847 -13.73%
Tax -892 -531 -1,085 -2,050 -1,579 -6,385 -11,226 -34.41%
NP 17,580 11,948 15,285 -30,571 19,774 31,671 33,621 -10.23%
-
NP to SH 17,581 11,948 15,285 -31,666 11,469 31,472 32,929 -9.92%
-
Tax Rate 4.83% 4.26% 6.63% - 7.39% 16.78% 25.03% -
Total Cost 120,970 118,727 110,955 277,585 217,677 161,212 202,442 -8.22%
-
Net Worth 317,848 295,665 293,180 379,991 424,501 392,468 340,473 -1.13%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 317,848 295,665 293,180 379,991 424,501 392,468 340,473 -1.13%
NOSH 248,458 248,458 248,458 248,458 248,246 248,397 248,520 -0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 12.69% 9.14% 12.11% -12.38% 8.33% 16.42% 14.24% -
ROE 5.53% 4.04% 5.21% -8.33% 2.70% 8.02% 9.67% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 55.80 52.59 50.81 99.46 95.65 77.65 94.99 -8.48%
EPS 7.08 4.81 6.15 -12.75 4.62 12.67 13.25 -9.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.19 1.18 1.53 1.71 1.58 1.37 -1.12%
Adjusted Per Share Value based on latest NOSH - 248,458
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 24.55 23.16 22.37 43.78 42.08 34.18 41.83 -8.49%
EPS 3.12 2.12 2.71 -5.61 2.03 5.58 5.84 -9.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5633 0.524 0.5196 0.6734 0.7523 0.6955 0.6034 -1.13%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.85 2.50 2.50 2.93 3.96 3.81 4.20 -
P/RPS 3.43 4.75 4.92 6.38 4.14 4.91 4.42 -4.13%
P/EPS 26.13 51.99 40.64 -22.98 85.71 30.07 31.70 -3.16%
EY 3.83 1.92 2.46 -4.35 1.17 3.33 3.15 3.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 2.10 2.12 1.92 2.32 2.41 3.07 -11.74%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 06/08/15 13/08/14 06/08/13 07/08/12 12/08/11 17/08/10 06/08/09 -
Price 1.84 2.51 2.47 2.67 3.26 4.60 4.86 -
P/RPS 3.41 4.77 4.86 5.81 3.41 5.92 5.12 -6.54%
P/EPS 25.99 52.20 40.15 -20.94 70.56 36.31 36.68 -5.57%
EY 3.85 1.92 2.49 -4.78 1.42 2.75 2.73 5.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 2.11 2.09 1.75 1.91 2.91 3.55 -13.95%

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