[BHIC] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 14.43%
YoY- 84.32%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 516,490 511,047 203,444 79,694 134,892 388,104 991,197 -10.29%
PBT 92,294 125,010 506,197 -76,019 -595,374 -587,733 84,235 1.53%
Tax -15,586 -24,179 11,618 -3,604 -313 115,156 6,500 -
NP 76,708 100,831 517,815 -79,623 -595,687 -472,577 90,735 -2.75%
-
NP to SH 76,636 99,290 516,928 -80,625 -514,240 -472,577 90,735 -2.77%
-
Tax Rate 16.89% 19.34% -2.30% - - - -7.72% -
Total Cost 439,782 410,216 -314,371 159,317 730,579 860,681 900,462 -11.25%
-
Net Worth 389,837 335,571 241,083 -551,227 -470,050 -751,974 -139,040 -
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - 13,668 2,246 - - - - -
Div Payout % - 13.77% 0.43% - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 389,837 335,571 241,083 -551,227 -470,050 -751,974 -139,040 -
NOSH 248,304 248,571 248,539 176,111 174,092 174,068 163,576 7.20%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 14.85% 19.73% 254.52% -99.91% -441.60% -121.77% 9.15% -
ROE 19.66% 29.59% 214.42% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 208.01 205.59 81.86 45.25 77.48 222.96 605.95 -16.31%
EPS 30.86 39.94 207.99 -45.78 -295.38 -271.49 55.47 -9.30%
DPS 0.00 5.50 0.90 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.35 0.97 -3.13 -2.70 -4.32 -0.85 -
Adjusted Per Share Value based on latest NOSH - 176,111
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 91.64 90.67 36.10 14.14 23.93 68.86 175.86 -10.28%
EPS 13.60 17.62 91.71 -14.30 -91.24 -83.84 16.10 -2.77%
DPS 0.00 2.43 0.40 0.00 0.00 0.00 0.00 -
NAPS 0.6917 0.5954 0.4277 -0.978 -0.834 -1.3342 -0.2467 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 4.01 2.62 4.92 2.25 1.98 6.65 28.25 -
P/RPS 1.93 1.27 6.01 4.97 2.56 2.98 4.66 -13.65%
P/EPS 12.99 6.56 2.37 -4.91 -0.67 -2.45 50.93 -20.35%
EY 7.70 15.25 42.27 -20.35 -149.18 -40.83 1.96 25.60%
DY 0.00 2.10 0.18 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 1.94 5.07 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 18/05/10 15/05/09 05/05/08 30/05/07 26/05/06 19/05/05 31/05/04 -
Price 3.96 3.30 4.80 2.47 1.98 4.10 25.00 -
P/RPS 1.90 1.61 5.86 5.46 2.56 1.84 4.13 -12.13%
P/EPS 12.83 8.26 2.31 -5.40 -0.67 -1.51 45.07 -18.88%
EY 7.79 12.10 43.33 -18.53 -149.18 -66.22 2.22 23.26%
DY 0.00 1.67 0.19 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 2.44 4.95 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