[BHIC] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -80.14%
YoY- -85.72%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 99,535 83,766 266,429 740,402 980,396 1,043,771 853,975 -30.09%
PBT 421,589 -153,498 -1,045,814 887 72,568 90,179 137,764 20.48%
Tax -3,336 899 99,029 14,089 32,336 -47,828 -91,104 -42.35%
NP 418,253 -152,599 -946,785 14,976 104,904 42,351 46,660 44.10%
-
NP to SH 417,223 -126,742 -891,443 14,976 104,904 42,351 46,035 44.36%
-
Tax Rate 0.79% - - -1,588.39% -44.56% 53.04% 66.13% -
Total Cost -318,718 236,365 1,213,214 725,426 875,492 1,001,420 807,315 -
-
Net Worth 121,212 -534,364 -1,190,747 -175,695 177,051 0 -24,217 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - 6,333 6,307 6,332 -
Div Payout % - - - - 6.04% 14.89% 13.76% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 121,212 -534,364 -1,190,747 -175,695 177,051 0 -24,217 -
NOSH 186,481 174,060 174,085 170,578 158,265 79,131 79,142 15.34%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 420.21% -182.17% -355.36% 2.02% 10.70% 4.06% 5.46% -
ROE 344.21% 0.00% 0.00% 0.00% 59.25% 0.00% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 53.38 48.12 153.04 434.05 619.46 1,319.04 1,079.04 -39.39%
EPS 223.73 -72.82 -512.07 8.78 66.28 53.52 58.17 25.15%
DPS 0.00 0.00 0.00 0.00 4.00 8.00 8.00 -
NAPS 0.65 -3.07 -6.84 -1.03 1.1187 0.00 -0.306 -
Adjusted Per Share Value based on latest NOSH - 170,578
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 17.64 14.84 47.22 131.21 173.74 184.97 151.34 -30.09%
EPS 73.94 -22.46 -157.98 2.65 18.59 7.51 8.16 44.36%
DPS 0.00 0.00 0.00 0.00 1.12 1.12 1.12 -
NAPS 0.2148 -0.947 -2.1102 -0.3114 0.3138 0.00 -0.0429 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 3.66 1.38 4.88 8.00 24.50 12.25 18.88 -
P/RPS 6.86 2.87 3.19 1.84 3.96 0.93 1.75 25.55%
P/EPS 1.64 -1.90 -0.95 91.12 36.96 22.89 32.46 -39.18%
EY 61.13 -52.76 -104.93 1.10 2.71 4.37 3.08 64.50%
DY 0.00 0.00 0.00 0.00 0.16 0.65 0.42 -
P/NAPS 5.63 0.00 0.00 0.00 21.90 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/10/07 22/11/06 29/11/05 30/11/04 21/11/03 29/11/02 27/11/01 -
Price 6.20 1.50 3.35 5.50 33.00 12.12 18.75 -
P/RPS 11.62 3.12 2.19 1.27 5.33 0.92 1.74 37.20%
P/EPS 2.77 -2.06 -0.65 62.65 49.79 22.65 32.23 -33.55%
EY 36.09 -48.54 -152.86 1.60 2.01 4.42 3.10 50.51%
DY 0.00 0.00 0.00 0.00 0.12 0.66 0.43 -
P/NAPS 9.54 0.00 0.00 0.00 29.50 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