[BHIC] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
15-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 29.07%
YoY- 63.03%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 117,669 126,637 150,295 184,873 197,045 203,471 212,811 -9.39%
PBT 27,202 344 29,369 34,607 27,154 23,906 23,938 2.15%
Tax -3,276 1,572 -5,783 -205 -6,053 -2,385 -1,604 12.62%
NP 23,926 1,916 23,586 34,402 21,101 21,521 22,334 1.15%
-
NP to SH 23,926 1,916 23,586 34,402 21,101 21,522 22,334 1.15%
-
Tax Rate 12.04% -456.98% 19.69% 0.59% 22.29% 9.98% 6.70% -
Total Cost 93,743 124,721 126,709 150,471 175,944 181,950 190,477 -11.13%
-
Net Worth 139,136 233,550 365,233 372,687 290,695 323,078 305,603 -12.27%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - 3,726 12,422 - - - -
Div Payout % - - 15.80% 36.11% - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 139,136 233,550 365,233 372,687 290,695 323,078 305,603 -12.27%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 20.33% 1.51% 15.69% 18.61% 10.71% 10.58% 10.49% -
ROE 17.20% 0.82% 6.46% 9.23% 7.26% 6.66% 7.31% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 47.36 50.97 60.49 74.41 79.31 81.87 85.65 -9.39%
EPS 9.63 0.77 9.49 13.85 8.48 8.66 8.99 1.15%
DPS 0.00 0.00 1.50 5.00 0.00 0.00 0.00 -
NAPS 0.56 0.94 1.47 1.50 1.17 1.30 1.23 -12.27%
Adjusted Per Share Value based on latest NOSH - 248,458
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 20.85 22.44 26.63 32.76 34.92 36.06 37.71 -9.39%
EPS 4.24 0.34 4.18 6.10 3.74 3.81 3.96 1.14%
DPS 0.00 0.00 0.66 2.20 0.00 0.00 0.00 -
NAPS 0.2466 0.4139 0.6473 0.6605 0.5152 0.5726 0.5416 -12.27%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.65 1.30 1.32 2.15 1.60 2.17 2.38 -
P/RPS 1.37 2.55 2.18 2.89 2.02 2.75 2.78 -11.11%
P/EPS 6.75 168.58 13.91 15.53 18.84 25.06 26.48 -20.35%
EY 14.82 0.59 7.19 6.44 5.31 3.99 3.78 25.54%
DY 0.00 0.00 1.14 2.33 0.00 0.00 0.00 -
P/NAPS 1.16 1.38 0.90 1.43 1.37 1.67 1.93 -8.12%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 19/11/20 20/11/19 23/11/18 15/11/17 09/11/16 09/11/15 05/11/14 -
Price 0.615 1.28 1.35 2.01 2.00 2.29 2.34 -
P/RPS 1.30 2.51 2.23 2.70 2.52 2.90 2.73 -11.62%
P/EPS 6.39 165.98 14.22 14.52 23.55 26.44 26.03 -20.85%
EY 15.66 0.60 7.03 6.89 4.25 3.78 3.84 26.37%
DY 0.00 0.00 1.11 2.49 0.00 0.00 0.00 -
P/NAPS 1.10 1.36 0.92 1.34 1.71 1.76 1.90 -8.69%

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