[BHIC] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -81.3%
YoY- -368.84%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 323,483 324,461 421,511 589,075 616,671 584,174 549,612 -8.45%
PBT 20,186 -1,974 -27,417 -60,827 36,066 97,075 98,959 -23.26%
Tax -3,149 -3,747 -814 5,484 2,561 -16,943 -25,805 -29.56%
NP 17,037 -5,721 -28,231 -55,343 38,627 80,132 73,154 -21.55%
-
NP to SH 17,038 -5,721 -41,620 -55,029 20,469 76,973 72,651 -21.46%
-
Tax Rate 15.60% - - - -7.10% 17.45% 26.08% -
Total Cost 306,446 330,182 449,742 644,418 578,044 504,042 476,458 -7.08%
-
Net Worth 322,995 305,603 310,572 352,810 422,224 419,769 365,286 -2.02%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - 14,905 16,149 14,913 - 13,668 -
Div Payout % - - 0.00% 0.00% 72.86% - 18.81% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 322,995 305,603 310,572 352,810 422,224 419,769 365,286 -2.02%
NOSH 248,458 248,458 248,458 248,458 248,367 248,384 248,493 -0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 5.27% -1.76% -6.70% -9.39% 6.26% 13.72% 13.31% -
ROE 5.27% -1.87% -13.40% -15.60% 4.85% 18.34% 19.89% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 130.20 130.59 169.65 237.09 248.29 235.19 221.18 -8.44%
EPS 6.86 -2.30 -16.75 -22.15 8.24 30.99 29.24 -21.45%
DPS 0.00 0.00 6.00 6.50 6.00 0.00 5.50 -
NAPS 1.30 1.23 1.25 1.42 1.70 1.69 1.47 -2.02%
Adjusted Per Share Value based on latest NOSH - 248,458
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 57.33 57.50 74.70 104.39 109.28 103.53 97.40 -8.45%
EPS 3.02 -1.01 -7.38 -9.75 3.63 13.64 12.88 -21.46%
DPS 0.00 0.00 2.64 2.86 2.64 0.00 2.42 -
NAPS 0.5724 0.5416 0.5504 0.6252 0.7483 0.7439 0.6473 -2.02%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.17 2.38 2.42 2.00 2.45 4.49 5.05 -
P/RPS 1.67 1.82 1.43 0.84 0.99 1.91 2.28 -5.05%
P/EPS 31.64 -103.36 -14.45 -9.03 29.73 14.49 17.27 10.61%
EY 3.16 -0.97 -6.92 -11.07 3.36 6.90 5.79 -9.59%
DY 0.00 0.00 2.48 3.25 2.45 0.00 1.09 -
P/NAPS 1.67 1.93 1.94 1.41 1.44 2.66 3.44 -11.34%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 09/11/15 05/11/14 14/11/13 20/11/12 15/11/11 22/11/10 12/11/09 -
Price 2.29 2.34 2.77 2.52 2.84 4.21 4.75 -
P/RPS 1.76 1.79 1.63 1.06 1.14 1.79 2.15 -3.27%
P/EPS 33.39 -101.62 -16.54 -11.38 34.46 13.59 16.25 12.74%
EY 2.99 -0.98 -6.05 -8.79 2.90 7.36 6.16 -11.34%
DY 0.00 0.00 2.17 2.58 2.11 0.00 1.16 -
P/NAPS 1.76 1.90 2.22 1.77 1.67 2.49 3.23 -9.62%

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