[BHIC] YoY Quarter Result on 31-Dec-2020 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
31-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -1913.21%
YoY- 37.15%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 49,686 38,556 39,959 32,434 42,283 18,818 92,774 -9.87%
PBT -253,404 -20,608 -11,458 -59,975 -102,508 -133,984 -22,763 49.40%
Tax -3,311 -7,494 3,283 -14,530 -16,044 2,071 -1,063 20.83%
NP -256,715 -28,102 -8,175 -74,505 -118,552 -131,913 -23,826 48.58%
-
NP to SH -256,715 -28,102 -8,175 -74,505 -118,552 -131,913 -23,826 48.58%
-
Tax Rate - - - - - - - -
Total Cost 306,401 66,658 48,134 106,939 160,835 150,731 116,600 17.46%
-
Net Worth 157,998 59,629 79,506 64,599 116,775 233,550 345,356 -12.21%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 157,998 59,629 79,506 64,599 116,775 233,550 345,356 -12.21%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -516.67% -72.89% -20.46% -229.71% -280.38% -700.99% -25.68% -
ROE -162.48% -47.13% -10.28% -115.33% -101.52% -56.48% -6.90% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 8.81 15.52 16.08 13.05 17.02 7.57 37.34 -21.38%
EPS -45.49 -11.31 -3.29 -29.99 -47.72 -53.09 -9.59 29.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.24 0.32 0.26 0.47 0.94 1.39 -23.42%
Adjusted Per Share Value based on latest NOSH - 248,458
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 8.81 6.83 7.08 5.75 7.49 3.33 16.44 -9.87%
EPS -45.49 -4.98 -1.45 -13.20 -21.01 -23.38 -4.22 48.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.1057 0.1409 0.1145 0.2069 0.4139 0.612 -12.21%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.48 0.415 0.495 0.575 1.24 1.31 1.83 -
P/RPS 5.45 2.67 3.08 4.40 7.29 17.30 4.90 1.78%
P/EPS -1.06 -3.67 -15.04 -1.92 -2.60 -2.47 -19.08 -38.21%
EY -94.78 -27.25 -6.65 -52.15 -38.48 -40.53 -5.24 61.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.73 1.55 2.21 2.64 1.39 1.32 4.40%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 24/02/23 24/02/22 31/03/21 25/02/20 27/02/19 27/02/18 -
Price 0.49 0.40 0.47 0.56 1.15 1.29 1.88 -
P/RPS 5.56 2.58 2.92 4.29 6.76 17.03 5.03 1.68%
P/EPS -1.08 -3.54 -14.28 -1.87 -2.41 -2.43 -19.60 -38.29%
EY -92.85 -28.28 -7.00 -53.55 -41.49 -41.16 -5.10 62.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.67 1.47 2.15 2.45 1.37 1.35 4.41%

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