[BHIC] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
05-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -3150.57%
YoY- 86.25%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 295,346 266,255 323,483 324,461 421,511 589,075 616,671 -11.53%
PBT 89,661 -16,649 20,186 -1,974 -27,417 -60,827 36,066 16.37%
Tax 336 -14,510 -3,149 -3,747 -814 5,484 2,561 -28.69%
NP 89,997 -31,159 17,037 -5,721 -28,231 -55,343 38,627 15.12%
-
NP to SH 89,997 -31,159 17,038 -5,721 -41,620 -55,029 20,469 27.96%
-
Tax Rate -0.37% - 15.60% - - - -7.10% -
Total Cost 205,349 297,414 306,446 330,182 449,742 644,418 578,044 -15.83%
-
Net Worth 372,687 290,695 322,995 305,603 310,572 352,810 422,224 -2.05%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 12,422 - - - 14,905 16,149 14,913 -2.99%
Div Payout % 13.80% - - - 0.00% 0.00% 72.86% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 372,687 290,695 322,995 305,603 310,572 352,810 422,224 -2.05%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,367 0.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 30.47% -11.70% 5.27% -1.76% -6.70% -9.39% 6.26% -
ROE 24.15% -10.72% 5.27% -1.87% -13.40% -15.60% 4.85% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 118.87 107.16 130.20 130.59 169.65 237.09 248.29 -11.54%
EPS 36.22 -12.54 6.86 -2.30 -16.75 -22.15 8.24 27.95%
DPS 5.00 0.00 0.00 0.00 6.00 6.50 6.00 -2.99%
NAPS 1.50 1.17 1.30 1.23 1.25 1.42 1.70 -2.06%
Adjusted Per Share Value based on latest NOSH - 248,458
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 52.34 47.18 57.33 57.50 74.70 104.39 109.28 -11.53%
EPS 15.95 -5.52 3.02 -1.01 -7.38 -9.75 3.63 27.95%
DPS 2.20 0.00 0.00 0.00 2.64 2.86 2.64 -2.99%
NAPS 0.6605 0.5152 0.5724 0.5416 0.5504 0.6252 0.7483 -2.05%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.15 1.60 2.17 2.38 2.42 2.00 2.45 -
P/RPS 1.81 1.49 1.67 1.82 1.43 0.84 0.99 10.56%
P/EPS 5.94 -12.76 31.64 -103.36 -14.45 -9.03 29.73 -23.52%
EY 16.85 -7.84 3.16 -0.97 -6.92 -11.07 3.36 30.79%
DY 2.33 0.00 0.00 0.00 2.48 3.25 2.45 -0.83%
P/NAPS 1.43 1.37 1.67 1.93 1.94 1.41 1.44 -0.11%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 15/11/17 09/11/16 09/11/15 05/11/14 14/11/13 20/11/12 15/11/11 -
Price 2.01 2.00 2.29 2.34 2.77 2.52 2.84 -
P/RPS 1.69 1.87 1.76 1.79 1.63 1.06 1.14 6.77%
P/EPS 5.55 -15.95 33.39 -101.62 -16.54 -11.38 34.46 -26.21%
EY 18.02 -6.27 2.99 -0.98 -6.05 -8.79 2.90 35.55%
DY 2.49 0.00 0.00 0.00 2.17 2.58 2.11 2.79%
P/NAPS 1.34 1.71 1.76 1.90 2.22 1.77 1.67 -3.59%

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