[BHIC] YoY TTM Result on 31-Mar-2022 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 49.53%
YoY- 131.19%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 110,662 167,900 124,999 176,673 165,691 240,523 321,367 -16.27%
PBT -24,656 27,882 -54,134 -77,453 -114,076 14,033 101,473 -
Tax -9,900 -5,466 -17,745 -14,501 -3,049 -1,669 -3,022 21.85%
NP -34,556 22,416 -71,879 -91,954 -117,125 12,364 98,451 -
-
NP to SH -34,556 22,416 -71,879 -91,954 -117,125 12,364 98,451 -
-
Tax Rate - 19.60% - - - 11.89% 2.98% -
Total Cost 145,218 145,484 196,878 268,627 282,816 228,159 222,916 -6.89%
-
Net Worth 54,660 86,960 64,599 136,651 228,581 350,325 342,872 -26.35%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - 3,726 4,969 7,453 -
Div Payout % - - - - 0.00% 40.19% 7.57% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 54,660 86,960 64,599 136,651 228,581 350,325 342,872 -26.35%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -31.23% 13.35% -57.50% -52.05% -70.69% 5.14% 30.64% -
ROE -63.22% 25.78% -111.27% -67.29% -51.24% 3.53% 28.71% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 44.54 67.58 50.31 71.11 66.69 96.81 129.34 -16.27%
EPS -13.91 9.02 -28.93 -37.01 -47.14 4.98 39.62 -
DPS 0.00 0.00 0.00 0.00 1.50 2.00 3.00 -
NAPS 0.22 0.35 0.26 0.55 0.92 1.41 1.38 -26.35%
Adjusted Per Share Value based on latest NOSH - 248,458
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 19.61 29.75 22.15 31.31 29.36 42.62 56.95 -16.27%
EPS -6.12 3.97 -12.74 -16.30 -20.76 2.19 17.45 -
DPS 0.00 0.00 0.00 0.00 0.66 0.88 1.32 -
NAPS 0.0969 0.1541 0.1145 0.2422 0.4051 0.6208 0.6076 -26.34%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.35 0.45 0.56 0.835 1.31 1.73 2.50 -
P/RPS 0.79 0.67 1.11 1.17 1.96 1.79 1.93 -13.82%
P/EPS -2.52 4.99 -1.94 -2.26 -2.78 34.76 6.31 -
EY -39.74 20.05 -51.66 -44.32 -35.99 2.88 15.85 -
DY 0.00 0.00 0.00 0.00 1.15 1.16 1.20 -
P/NAPS 1.59 1.29 2.15 1.52 1.42 1.23 1.81 -2.13%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 26/05/23 24/05/22 31/05/21 10/06/20 23/05/19 17/05/18 26/05/17 -
Price 0.325 0.475 0.46 0.68 1.28 1.87 2.23 -
P/RPS 0.73 0.70 0.91 0.96 1.92 1.93 1.72 -13.30%
P/EPS -2.34 5.26 -1.59 -1.84 -2.72 37.58 5.63 -
EY -42.79 18.99 -62.89 -54.43 -36.83 2.66 17.77 -
DY 0.00 0.00 0.00 0.00 1.17 1.07 1.35 -
P/NAPS 1.48 1.36 1.77 1.24 1.39 1.33 1.62 -1.49%

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