[BHIC] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -11.0%
YoY- -620.83%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 203,444 79,694 134,892 388,104 991,197 1,043,318 1,011,227 -23.43%
PBT 506,197 -76,019 -595,374 -587,733 84,235 84,486 98,613 31.30%
Tax 11,618 -3,604 -313 115,156 6,500 9,269 -70,303 -
NP 517,815 -79,623 -595,687 -472,577 90,735 93,755 28,310 62.24%
-
NP to SH 516,928 -80,625 -514,240 -472,577 90,735 93,755 28,310 62.20%
-
Tax Rate -2.30% - - - -7.72% -10.97% 71.29% -
Total Cost -314,371 159,317 730,579 860,681 900,462 949,563 982,917 -
-
Net Worth 241,083 -551,227 -470,050 -751,974 -139,040 0 -14,978 -
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 2,246 - - - - 6,333 6,307 -15.79%
Div Payout % 0.43% - - - - 6.76% 22.28% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 241,083 -551,227 -470,050 -751,974 -139,040 0 -14,978 -
NOSH 248,539 176,111 174,092 174,068 163,576 79,114 79,123 20.99%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 254.52% -99.91% -441.60% -121.77% 9.15% 8.99% 2.80% -
ROE 214.42% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 81.86 45.25 77.48 222.96 605.95 1,318.75 1,278.04 -36.71%
EPS 207.99 -45.78 -295.38 -271.49 55.47 118.51 35.78 34.05%
DPS 0.90 0.00 0.00 0.00 0.00 8.00 8.00 -30.49%
NAPS 0.97 -3.13 -2.70 -4.32 -0.85 0.00 -0.1893 -
Adjusted Per Share Value based on latest NOSH - 174,068
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 36.05 14.12 23.91 68.78 175.66 184.89 179.21 -23.43%
EPS 91.61 -14.29 -91.13 -83.75 16.08 16.61 5.02 62.18%
DPS 0.40 0.00 0.00 0.00 0.00 1.12 1.12 -15.75%
NAPS 0.4272 -0.9769 -0.833 -1.3326 -0.2464 0.00 -0.0265 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 4.92 2.25 1.98 6.65 28.25 27.50 16.25 -
P/RPS 6.01 4.97 2.56 2.98 4.66 2.09 1.27 29.54%
P/EPS 2.37 -4.91 -0.67 -2.45 50.93 23.21 45.42 -38.84%
EY 42.27 -20.35 -149.18 -40.83 1.96 4.31 2.20 63.58%
DY 0.18 0.00 0.00 0.00 0.00 0.29 0.49 -15.35%
P/NAPS 5.07 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 05/05/08 30/05/07 26/05/06 19/05/05 31/05/04 30/05/03 23/05/02 -
Price 4.80 2.47 1.98 4.10 25.00 26.50 16.00 -
P/RPS 5.86 5.46 2.56 1.84 4.13 2.01 1.25 29.33%
P/EPS 2.31 -5.40 -0.67 -1.51 45.07 22.36 44.72 -38.94%
EY 43.33 -18.53 -149.18 -66.22 2.22 4.47 2.24 63.76%
DY 0.19 0.00 0.00 0.00 0.00 0.30 0.50 -14.88%
P/NAPS 4.95 0.00 0.00 0.00 0.00 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