[BHIC] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 25.66%
YoY- 82.34%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 543,851 496,259 117,153 80,476 170,963 531,802 1,049,363 -10.36%
PBT 94,876 134,681 474,890 -89,914 -619,464 -532,057 90,710 0.75%
Tax -18,221 -17,703 11,427 -3,343 4,307 106,315 1,089 -
NP 76,655 116,978 486,317 -93,257 -615,157 -425,742 91,799 -2.95%
-
NP to SH 76,280 115,120 485,469 -94,218 -533,490 -425,742 91,799 -3.03%
-
Tax Rate 19.21% 13.14% -2.41% - - - -1.20% -
Total Cost 467,196 379,281 -369,164 173,733 786,120 957,544 957,564 -11.26%
-
Net Worth 375,000 320,592 125,799 -490,810 -423,077 193,734 -244,916 -
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - 13,668 2,246 - - - - -
Div Payout % - 11.87% 0.46% - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 375,000 320,592 125,799 -490,810 -423,077 193,734 -244,916 -
NOSH 248,344 248,521 149,761 174,046 174,106 171,446 158,010 7.81%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 14.09% 23.57% 415.11% -115.88% -359.82% -80.06% 8.75% -
ROE 20.34% 35.91% 385.91% 0.00% 0.00% -219.76% 0.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 218.99 199.68 78.23 46.24 98.19 310.19 664.11 -16.86%
EPS 30.72 46.32 324.16 -54.13 -306.42 -248.32 58.10 -10.06%
DPS 0.00 5.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.29 0.84 -2.82 -2.43 1.13 -1.55 -
Adjusted Per Share Value based on latest NOSH - 174,046
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 96.38 87.95 20.76 14.26 30.30 94.24 185.97 -10.36%
EPS 13.52 20.40 86.03 -16.70 -94.54 -75.45 16.27 -3.03%
DPS 0.00 2.42 0.40 0.00 0.00 0.00 0.00 -
NAPS 0.6646 0.5681 0.2229 -0.8698 -0.7498 0.3433 -0.434 -
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 5.10 2.85 7.45 1.30 2.20 4.53 31.50 -
P/RPS 2.33 1.43 9.52 2.81 2.24 1.46 4.74 -11.15%
P/EPS 16.60 6.15 2.30 -2.40 -0.72 -1.82 54.22 -17.88%
EY 6.02 16.25 43.51 -41.64 -139.28 -54.82 1.84 21.81%
DY 0.00 1.93 0.20 0.00 0.00 0.00 0.00 -
P/NAPS 3.38 2.21 8.87 0.00 0.00 4.01 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/10 17/02/09 27/02/08 26/02/07 28/02/06 28/02/05 27/02/04 -
Price 4.61 2.69 6.05 2.70 2.17 3.62 30.00 -
P/RPS 2.11 1.35 7.73 5.84 2.21 1.17 4.52 -11.91%
P/EPS 15.01 5.81 1.87 -4.99 -0.71 -1.46 51.64 -18.59%
EY 6.66 17.22 53.58 -20.05 -141.21 -68.60 1.94 22.79%
DY 0.00 2.04 0.25 0.00 0.00 0.00 0.00 -
P/NAPS 3.05 2.09 7.20 0.00 0.00 3.20 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