[BHIC] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -13.73%
YoY- -812.67%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 287,295 82,111 112,198 292,160 827,264 1,107,763 998,008 -18.72%
PBT 542,786 -62,437 -541,801 -654,189 55,054 100,793 81,558 37.10%
Tax 8,857 -3,327 192 106,755 20,360 5,614 -54,573 -
NP 551,643 -65,764 -541,609 -547,434 75,414 106,407 26,985 65.28%
-
NP to SH 549,872 -66,866 -470,116 -537,453 75,414 106,407 26,985 65.19%
-
Tax Rate -1.63% - - - -36.98% -5.57% 66.91% -
Total Cost -264,348 147,875 653,807 839,594 751,850 1,001,356 971,023 -
-
Net Worth 270,700 -544,911 -482,271 -805,940 -133,420 157,818 0 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 2,246 - - - - 6,333 6,307 -15.79%
Div Payout % 0.41% - - - - 5.95% 23.38% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 270,700 -544,911 -482,271 -805,940 -133,420 157,818 0 -
NOSH 248,348 174,651 174,105 174,069 168,886 158,245 79,121 20.98%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 192.01% -80.09% -482.73% -187.37% 9.12% 9.61% 2.70% -
ROE 203.13% 0.00% 0.00% 0.00% 0.00% 67.42% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 115.68 47.01 64.44 167.84 489.83 700.03 1,261.37 -32.82%
EPS 221.41 -38.29 -270.02 -308.76 44.65 67.24 34.11 36.54%
DPS 0.90 0.00 0.00 0.00 0.00 4.00 8.00 -30.49%
NAPS 1.09 -3.12 -2.77 -4.63 -0.79 0.9973 0.00 -
Adjusted Per Share Value based on latest NOSH - 174,069
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 50.91 14.55 19.88 51.78 146.61 196.31 176.86 -18.72%
EPS 97.45 -11.85 -83.31 -95.25 13.36 18.86 4.78 65.20%
DPS 0.40 0.00 0.00 0.00 0.00 1.12 1.12 -15.75%
NAPS 0.4797 -0.9657 -0.8547 -1.4283 -0.2364 0.2797 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 4.30 3.35 1.98 4.62 24.30 24.50 15.12 -
P/RPS 3.72 7.13 3.07 2.75 4.96 3.50 1.20 20.73%
P/EPS 1.94 -8.75 -0.73 -1.50 54.42 36.44 44.33 -40.60%
EY 51.49 -11.43 -136.37 -66.83 1.84 2.74 2.26 68.29%
DY 0.21 0.00 0.00 0.00 0.00 0.16 0.53 -14.28%
P/NAPS 3.94 0.00 0.00 0.00 0.00 24.57 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 12/08/08 20/08/07 14/08/06 30/08/05 27/08/04 28/08/03 23/08/02 -
Price 4.30 2.57 2.00 4.75 9.65 24.70 10.31 -
P/RPS 3.72 5.47 3.10 2.83 1.97 3.53 0.82 28.63%
P/EPS 1.94 -6.71 -0.74 -1.54 21.61 36.73 30.23 -36.69%
EY 51.49 -14.90 -135.01 -65.00 4.63 2.72 3.31 57.93%
DY 0.21 0.00 0.00 0.00 0.00 0.16 0.78 -19.62%
P/NAPS 3.94 0.00 0.00 0.00 0.00 24.77 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