[BHIC] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 0.47%
YoY- -22.82%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 606,126 483,917 678,080 516,490 511,047 203,444 79,694 40.19%
PBT -89,847 -30,588 94,150 92,294 125,010 506,197 -76,019 2.82%
Tax -4,210 21,338 -16,264 -15,586 -24,179 11,618 -3,604 2.62%
NP -94,057 -9,250 77,886 76,708 100,831 517,815 -79,623 2.81%
-
NP to SH -111,995 -11,799 64,210 76,636 99,290 516,928 -80,625 5.62%
-
Tax Rate - - 17.27% 16.89% 19.34% -2.30% - -
Total Cost 700,183 493,167 600,194 439,782 410,216 -314,371 159,317 27.95%
-
Net Worth 285,726 397,506 425,262 389,837 335,571 241,083 -551,227 -
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 14,905 16,129 14,913 - 13,668 2,246 - -
Div Payout % 0.00% 0.00% 23.23% - 13.77% 0.43% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 285,726 397,506 425,262 389,837 335,571 241,083 -551,227 -
NOSH 248,458 248,458 248,691 248,304 248,571 248,539 176,111 5.89%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -15.52% -1.91% 11.49% 14.85% 19.73% 254.52% -99.91% -
ROE -39.20% -2.97% 15.10% 19.66% 29.59% 214.42% 0.00% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 243.96 194.78 272.66 208.01 205.59 81.86 45.25 32.38%
EPS -45.08 -4.75 25.82 30.86 39.94 207.99 -45.78 -0.25%
DPS 6.00 6.50 6.00 0.00 5.50 0.90 0.00 -
NAPS 1.15 1.60 1.71 1.57 1.35 0.97 -3.13 -
Adjusted Per Share Value based on latest NOSH - 248,304
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 107.42 85.76 120.17 91.53 90.57 36.05 14.12 40.19%
EPS -19.85 -2.09 11.38 13.58 17.60 91.61 -14.29 5.62%
DPS 2.64 2.86 2.64 0.00 2.42 0.40 0.00 -
NAPS 0.5064 0.7045 0.7536 0.6909 0.5947 0.4272 -0.9769 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.05 3.48 4.15 4.01 2.62 4.92 2.25 -
P/RPS 0.84 1.79 1.52 1.93 1.27 6.01 4.97 -25.62%
P/EPS -4.55 -73.28 16.07 12.99 6.56 2.37 -4.91 -1.25%
EY -21.99 -1.36 6.22 7.70 15.25 42.27 -20.35 1.29%
DY 2.93 1.87 1.45 0.00 2.10 0.18 0.00 -
P/NAPS 1.78 2.18 2.43 2.55 1.94 5.07 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 14/05/13 15/05/12 26/05/11 18/05/10 15/05/09 05/05/08 30/05/07 -
Price 2.62 2.84 4.23 3.96 3.30 4.80 2.47 -
P/RPS 1.07 1.46 1.55 1.90 1.61 5.86 5.46 -23.76%
P/EPS -5.81 -59.80 16.38 12.83 8.26 2.31 -5.40 1.22%
EY -17.20 -1.67 6.10 7.79 12.10 43.33 -18.53 -1.23%
DY 2.29 2.29 1.42 0.00 1.67 0.19 0.00 -
P/NAPS 2.28 1.78 2.47 2.52 2.44 4.95 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