[BHIC] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
12-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 6.37%
YoY- 922.35%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 694,365 500,671 519,942 287,295 82,111 112,198 292,160 15.51%
PBT 78,351 88,085 109,455 542,786 -62,437 -541,801 -654,189 -
Tax -10,593 -13,380 -25,701 8,857 -3,327 192 106,755 -
NP 67,758 74,705 83,754 551,643 -65,764 -541,609 -547,434 -
-
NP to SH 49,803 74,823 82,461 549,872 -66,866 -470,116 -537,453 -
-
Tax Rate 13.52% 15.19% 23.48% -1.63% - - - -
Total Cost 626,607 425,966 436,188 -264,348 147,875 653,807 839,594 -4.75%
-
Net Worth 426,583 392,615 340,413 270,700 -544,911 -482,271 -805,940 -
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 14,913 - 13,668 2,246 - - - -
Div Payout % 29.95% - 16.58% 0.41% - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 426,583 392,615 340,413 270,700 -544,911 -482,271 -805,940 -
NOSH 249,464 248,490 248,476 248,348 174,651 174,105 174,069 6.17%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 9.76% 14.92% 16.11% 192.01% -80.09% -482.73% -187.37% -
ROE 11.67% 19.06% 24.22% 203.13% 0.00% 0.00% 0.00% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 278.34 201.48 209.25 115.68 47.01 64.44 167.84 8.79%
EPS 19.96 30.11 33.19 221.41 -38.29 -270.02 -308.76 -
DPS 6.00 0.00 5.50 0.90 0.00 0.00 0.00 -
NAPS 1.71 1.58 1.37 1.09 -3.12 -2.77 -4.63 -
Adjusted Per Share Value based on latest NOSH - 248,348
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 123.05 88.73 92.14 50.91 14.55 19.88 51.78 15.51%
EPS 8.83 13.26 14.61 97.45 -11.85 -83.31 -95.25 -
DPS 2.64 0.00 2.42 0.40 0.00 0.00 0.00 -
NAPS 0.756 0.6958 0.6033 0.4797 -0.9657 -0.8547 -1.4283 -
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 3.96 3.81 4.20 4.30 3.35 1.98 4.62 -
P/RPS 1.42 1.89 2.01 3.72 7.13 3.07 2.75 -10.42%
P/EPS 19.84 12.65 12.66 1.94 -8.75 -0.73 -1.50 -
EY 5.04 7.90 7.90 51.49 -11.43 -136.37 -66.83 -
DY 1.52 0.00 1.31 0.21 0.00 0.00 0.00 -
P/NAPS 2.32 2.41 3.07 3.94 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 12/08/11 17/08/10 06/08/09 12/08/08 20/08/07 14/08/06 30/08/05 -
Price 3.26 4.60 4.86 4.30 2.57 2.00 4.75 -
P/RPS 1.17 2.28 2.32 3.72 5.47 3.10 2.83 -13.68%
P/EPS 16.33 15.28 14.64 1.94 -6.71 -0.74 -1.54 -
EY 6.12 6.55 6.83 51.49 -14.90 -135.01 -65.00 -
DY 1.84 0.00 1.13 0.21 0.00 0.00 0.00 -
P/NAPS 1.91 2.91 3.55 3.94 0.00 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