[BHIC] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 73.04%
YoY- 85.78%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 549,612 372,616 99,535 83,766 266,429 740,402 980,396 -9.18%
PBT 98,959 145,287 421,589 -153,498 -1,045,814 887 72,568 5.30%
Tax -25,805 5,626 -3,336 899 99,029 14,089 32,336 -
NP 73,154 150,913 418,253 -152,599 -946,785 14,976 104,904 -5.82%
-
NP to SH 72,651 148,401 417,223 -126,742 -891,443 14,976 104,904 -5.93%
-
Tax Rate 26.08% -3.87% 0.79% - - -1,588.39% -44.56% -
Total Cost 476,458 221,703 -318,718 236,365 1,213,214 725,426 875,492 -9.63%
-
Net Worth 365,286 305,598 121,212 -534,364 -1,190,747 -175,695 177,051 12.81%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 13,668 2,246 - - - - 6,333 13.66%
Div Payout % 18.81% 1.51% - - - - 6.04% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 365,286 305,598 121,212 -534,364 -1,190,747 -175,695 177,051 12.81%
NOSH 248,493 248,454 186,481 174,060 174,085 170,578 158,265 7.80%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 13.31% 40.50% 420.21% -182.17% -355.36% 2.02% 10.70% -
ROE 19.89% 48.56% 344.21% 0.00% 0.00% 0.00% 59.25% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 221.18 149.97 53.38 48.12 153.04 434.05 619.46 -15.75%
EPS 29.24 59.73 223.73 -72.82 -512.07 8.78 66.28 -12.73%
DPS 5.50 0.90 0.00 0.00 0.00 0.00 4.00 5.44%
NAPS 1.47 1.23 0.65 -3.07 -6.84 -1.03 1.1187 4.65%
Adjusted Per Share Value based on latest NOSH - 174,060
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 97.40 66.03 17.64 14.84 47.22 131.21 173.74 -9.18%
EPS 12.88 26.30 73.94 -22.46 -157.98 2.65 18.59 -5.92%
DPS 2.42 0.40 0.00 0.00 0.00 0.00 1.12 13.68%
NAPS 0.6473 0.5416 0.2148 -0.947 -2.1102 -0.3114 0.3138 12.81%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 5.05 3.78 3.66 1.38 4.88 8.00 24.50 -
P/RPS 2.28 2.52 6.86 2.87 3.19 1.84 3.96 -8.78%
P/EPS 17.27 6.33 1.64 -1.90 -0.95 91.12 36.96 -11.89%
EY 5.79 15.80 61.13 -52.76 -104.93 1.10 2.71 13.47%
DY 1.09 0.24 0.00 0.00 0.00 0.00 0.16 37.64%
P/NAPS 3.44 3.07 5.63 0.00 0.00 0.00 21.90 -26.52%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 12/11/09 11/11/08 30/10/07 22/11/06 29/11/05 30/11/04 21/11/03 -
Price 4.75 2.97 6.20 1.50 3.35 5.50 33.00 -
P/RPS 2.15 1.98 11.62 3.12 2.19 1.27 5.33 -14.03%
P/EPS 16.25 4.97 2.77 -2.06 -0.65 62.65 49.79 -17.00%
EY 6.16 20.11 36.09 -48.54 -152.86 1.60 2.01 20.50%
DY 1.16 0.30 0.00 0.00 0.00 0.00 0.12 45.90%
P/NAPS 3.23 2.41 9.54 0.00 0.00 0.00 29.50 -30.81%

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