[BHIC] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 0.87%
YoY- -10.29%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 61,835 142,217 120,760 104,475 120,294 111,399 27,548 14.41%
PBT 11,146 -16,430 2,737 18,536 22,745 38,300 1,711 36.62%
Tax -865 -928 3,458 -2,213 -4,419 -2,897 -136 36.07%
NP 10,281 -17,358 6,195 16,323 18,326 35,403 1,575 36.66%
-
NP to SH 10,177 -17,157 1,397 15,804 17,617 34,446 1,502 37.51%
-
Tax Rate 7.76% - -126.34% 11.94% 19.43% 7.56% 7.95% -
Total Cost 51,554 159,575 114,565 88,152 101,968 75,996 25,973 12.09%
-
Net Worth 293,180 379,887 426,583 392,615 340,413 270,700 -544,911 -
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 293,180 379,887 426,583 392,615 340,413 270,700 -544,911 -
NOSH 248,458 248,458 249,464 248,490 248,476 248,348 174,651 6.04%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 16.63% -12.21% 5.13% 15.62% 15.23% 31.78% 5.72% -
ROE 3.47% -4.52% 0.33% 4.03% 5.18% 12.72% 0.00% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 24.89 57.28 48.41 42.04 48.41 44.86 15.77 7.89%
EPS 4.10 -6.91 0.56 6.36 7.09 13.87 0.86 29.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.53 1.71 1.58 1.37 1.09 -3.12 -
Adjusted Per Share Value based on latest NOSH - 248,490
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 10.96 25.20 21.40 18.51 21.32 19.74 4.88 14.42%
EPS 1.80 -3.04 0.25 2.80 3.12 6.10 0.27 37.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5196 0.6732 0.756 0.6958 0.6033 0.4797 -0.9657 -
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.50 2.93 3.96 3.81 4.20 4.30 3.35 -
P/RPS 10.05 12.62 8.18 9.06 8.68 9.59 21.24 -11.71%
P/EPS 61.03 -42.40 707.14 59.91 59.24 31.00 389.53 -26.55%
EY 1.64 -2.36 0.14 1.67 1.69 3.23 0.26 35.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 1.92 2.32 2.41 3.07 3.94 0.00 -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 06/08/13 07/08/12 12/08/11 17/08/10 06/08/09 12/08/08 20/08/07 -
Price 2.47 2.67 3.26 4.60 4.86 4.30 2.57 -
P/RPS 9.92 11.50 6.73 10.94 10.04 9.59 16.29 -7.92%
P/EPS 60.30 -38.64 582.14 72.33 68.55 31.00 298.84 -23.39%
EY 1.66 -2.59 0.17 1.38 1.46 3.23 0.33 30.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 1.75 1.91 2.91 3.55 3.94 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