[BHIC] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
14-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 8.58%
YoY- 12.53%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 519,942 287,295 82,111 112,198 292,160 827,264 1,107,763 -11.83%
PBT 109,455 542,786 -62,437 -541,801 -654,189 55,054 100,793 1.38%
Tax -25,701 8,857 -3,327 192 106,755 20,360 5,614 -
NP 83,754 551,643 -65,764 -541,609 -547,434 75,414 106,407 -3.90%
-
NP to SH 82,461 549,872 -66,866 -470,116 -537,453 75,414 106,407 -4.15%
-
Tax Rate 23.48% -1.63% - - - -36.98% -5.57% -
Total Cost 436,188 -264,348 147,875 653,807 839,594 751,850 1,001,356 -12.92%
-
Net Worth 340,413 270,700 -544,911 -482,271 -805,940 -133,420 157,818 13.65%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 13,668 2,246 - - - - 6,333 13.66%
Div Payout % 16.58% 0.41% - - - - 5.95% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 340,413 270,700 -544,911 -482,271 -805,940 -133,420 157,818 13.65%
NOSH 248,476 248,348 174,651 174,105 174,069 168,886 158,245 7.80%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 16.11% 192.01% -80.09% -482.73% -187.37% 9.12% 9.61% -
ROE 24.22% 203.13% 0.00% 0.00% 0.00% 0.00% 67.42% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 209.25 115.68 47.01 64.44 167.84 489.83 700.03 -18.21%
EPS 33.19 221.41 -38.29 -270.02 -308.76 44.65 67.24 -11.09%
DPS 5.50 0.90 0.00 0.00 0.00 0.00 4.00 5.44%
NAPS 1.37 1.09 -3.12 -2.77 -4.63 -0.79 0.9973 5.42%
Adjusted Per Share Value based on latest NOSH - 174,105
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 92.14 50.91 14.55 19.88 51.78 146.61 196.31 -11.83%
EPS 14.61 97.45 -11.85 -83.31 -95.25 13.36 18.86 -4.16%
DPS 2.42 0.40 0.00 0.00 0.00 0.00 1.12 13.68%
NAPS 0.6033 0.4797 -0.9657 -0.8547 -1.4283 -0.2364 0.2797 13.65%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 4.20 4.30 3.35 1.98 4.62 24.30 24.50 -
P/RPS 2.01 3.72 7.13 3.07 2.75 4.96 3.50 -8.82%
P/EPS 12.66 1.94 -8.75 -0.73 -1.50 54.42 36.44 -16.14%
EY 7.90 51.49 -11.43 -136.37 -66.83 1.84 2.74 19.28%
DY 1.31 0.21 0.00 0.00 0.00 0.00 0.16 41.92%
P/NAPS 3.07 3.94 0.00 0.00 0.00 0.00 24.57 -29.27%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 06/08/09 12/08/08 20/08/07 14/08/06 30/08/05 27/08/04 28/08/03 -
Price 4.86 4.30 2.57 2.00 4.75 9.65 24.70 -
P/RPS 2.32 3.72 5.47 3.10 2.83 1.97 3.53 -6.75%
P/EPS 14.64 1.94 -6.71 -0.74 -1.54 21.61 36.73 -14.20%
EY 6.83 51.49 -14.90 -135.01 -65.00 4.63 2.72 16.56%
DY 1.13 0.21 0.00 0.00 0.00 0.00 0.16 38.47%
P/NAPS 3.55 3.94 0.00 0.00 0.00 0.00 24.77 -27.63%

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