[BHIC] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 3.61%
YoY- -8.82%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 511,047 203,444 79,694 134,892 388,104 991,197 1,043,318 -11.20%
PBT 125,010 506,197 -76,019 -595,374 -587,733 84,235 84,486 6.74%
Tax -24,179 11,618 -3,604 -313 115,156 6,500 9,269 -
NP 100,831 517,815 -79,623 -595,687 -472,577 90,735 93,755 1.21%
-
NP to SH 99,290 516,928 -80,625 -514,240 -472,577 90,735 93,755 0.95%
-
Tax Rate 19.34% -2.30% - - - -7.72% -10.97% -
Total Cost 410,216 -314,371 159,317 730,579 860,681 900,462 949,563 -13.04%
-
Net Worth 335,571 241,083 -551,227 -470,050 -751,974 -139,040 0 -
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 13,668 2,246 - - - - 6,333 13.66%
Div Payout % 13.77% 0.43% - - - - 6.76% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 335,571 241,083 -551,227 -470,050 -751,974 -139,040 0 -
NOSH 248,571 248,539 176,111 174,092 174,068 163,576 79,114 21.00%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 19.73% 254.52% -99.91% -441.60% -121.77% 9.15% 8.99% -
ROE 29.59% 214.42% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 205.59 81.86 45.25 77.48 222.96 605.95 1,318.75 -26.61%
EPS 39.94 207.99 -45.78 -295.38 -271.49 55.47 118.51 -16.56%
DPS 5.50 0.90 0.00 0.00 0.00 0.00 8.00 -6.04%
NAPS 1.35 0.97 -3.13 -2.70 -4.32 -0.85 0.00 -
Adjusted Per Share Value based on latest NOSH - 174,092
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 90.67 36.10 14.14 23.93 68.86 175.86 185.11 -11.20%
EPS 17.62 91.71 -14.30 -91.24 -83.84 16.10 16.63 0.96%
DPS 2.43 0.40 0.00 0.00 0.00 0.00 1.12 13.76%
NAPS 0.5954 0.4277 -0.978 -0.834 -1.3342 -0.2467 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 2.62 4.92 2.25 1.98 6.65 28.25 27.50 -
P/RPS 1.27 6.01 4.97 2.56 2.98 4.66 2.09 -7.96%
P/EPS 6.56 2.37 -4.91 -0.67 -2.45 50.93 23.21 -18.97%
EY 15.25 42.27 -20.35 -149.18 -40.83 1.96 4.31 23.41%
DY 2.10 0.18 0.00 0.00 0.00 0.00 0.29 39.05%
P/NAPS 1.94 5.07 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 15/05/09 05/05/08 30/05/07 26/05/06 19/05/05 31/05/04 30/05/03 -
Price 3.30 4.80 2.47 1.98 4.10 25.00 26.50 -
P/RPS 1.61 5.86 5.46 2.56 1.84 4.13 2.01 -3.62%
P/EPS 8.26 2.31 -5.40 -0.67 -1.51 45.07 22.36 -15.28%
EY 12.10 43.33 -18.53 -149.18 -66.22 2.22 4.47 18.03%
DY 1.67 0.19 0.00 0.00 0.00 0.00 0.30 33.09%
P/NAPS 2.44 4.95 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