[BHIC] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 86.58%
YoY- 87.21%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 169,343 45,700 28,082 31,372 126,838 335,438 266,471 -7.27%
PBT 26,081 36,687 -16,614 -80,198 -506,548 26,396 8,254 21.11%
Tax -11,452 11,877 -2,886 1,356 96,078 3,852 35,099 -
NP 14,629 48,564 -19,500 -78,842 -410,470 30,248 43,353 -16.54%
-
NP to SH 14,972 48,253 -19,993 -52,517 -410,470 30,248 43,353 -16.22%
-
Tax Rate 43.91% -32.37% - - - -14.59% -425.24% -
Total Cost 154,714 -2,864 47,582 110,214 537,308 305,190 223,118 -5.91%
-
Net Worth 320,592 125,799 -490,810 -423,077 193,734 -244,916 -197,138 -
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 13,668 2,246 - - - - 6,333 13.66%
Div Payout % 91.30% 4.66% - - - - 14.61% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 320,592 125,799 -490,810 -423,077 193,734 -244,916 -197,138 -
NOSH 248,521 149,761 174,046 174,106 171,446 158,010 79,172 20.98%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 8.64% 106.27% -69.44% -251.31% -323.62% 9.02% 16.27% -
ROE 4.67% 38.36% 0.00% 0.00% -211.87% 0.00% 0.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 68.14 30.52 16.13 18.02 73.98 212.29 336.57 -23.35%
EPS 6.02 32.22 -11.48 -30.17 -239.42 19.11 27.40 -22.30%
DPS 5.50 1.50 0.00 0.00 0.00 0.00 8.00 -6.04%
NAPS 1.29 0.84 -2.82 -2.43 1.13 -1.55 -2.49 -
Adjusted Per Share Value based on latest NOSH - 174,106
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 30.01 8.10 4.98 5.56 22.48 59.45 47.22 -7.27%
EPS 2.65 8.55 -3.54 -9.31 -72.74 5.36 7.68 -16.23%
DPS 2.42 0.40 0.00 0.00 0.00 0.00 1.12 13.68%
NAPS 0.5681 0.2229 -0.8698 -0.7498 0.3433 -0.434 -0.3494 -
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 2.85 7.45 1.30 2.20 4.53 31.50 12.50 -
P/RPS 4.18 24.41 8.06 12.21 6.12 14.84 3.71 2.00%
P/EPS 47.31 23.12 -11.32 -7.29 -1.89 164.55 22.83 12.89%
EY 2.11 4.32 -8.84 -13.71 -52.85 0.61 4.38 -11.45%
DY 1.93 0.20 0.00 0.00 0.00 0.00 0.64 20.17%
P/NAPS 2.21 8.87 0.00 0.00 4.01 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 17/02/09 27/02/08 26/02/07 28/02/06 28/02/05 27/02/04 27/02/03 -
Price 2.69 6.05 2.70 2.17 3.62 30.00 13.75 -
P/RPS 3.95 19.83 16.73 12.04 4.89 14.13 4.09 -0.57%
P/EPS 44.65 18.78 -23.50 -7.19 -1.51 156.72 25.11 10.05%
EY 2.24 5.33 -4.25 -13.90 -66.14 0.64 3.98 -9.12%
DY 2.04 0.25 0.00 0.00 0.00 0.00 0.58 23.29%
P/NAPS 2.09 7.20 0.00 0.00 3.20 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