Bharat Heavy Electricals: Segment Results
Sales | 1803 (3) | 1703 (3) | Var. (%) | % to total | 1803 (12) | 1703 (12) | Var.(%) | % to total |
Power | 8308.07 | 8109.00 | 2 | 85 | 23064.17 | 22794.78 | 1 | 82 |
Industry | 1520.53 | 1765.34 | -14 | 15 | 5034.25 | 6045.64 | -17 | 18 |
Total | 9828.60 | 9874.34 | 0 | 100 | 28098.42 | 28840.42 | -3 | 100 |
PBIT | ||||||||
Power | 909.42 | 1129.07 | -19 | 94 | 2792.14 | 2534.58 | 10 | 94 |
Industry | 57.15 | 268.25 | -79 | 6 | 179.55 | 244.15 | -26 | 6 |
PBT before tax and interest | 966.57 | 1397.32 | -31 | 100 | 2971.69 | 2778.73 | 7 | 100 |
Less: Interest | 72.58 | 313.59 | 254.55 | 350.61 | ||||
Add: Other unallocable income | 245.88 | -815.14 | -1132.15 | -1800.29 | ||||
PBT | 1139.87 | 268.59 | 1584.99 | 627.83 | ||||
Segment Assets | ||||||||
Power | 40812.18 | 37602.38 | 9 | 64 | 40812.18 | 37602.38 | 9 | 64 |
Industry | 8522.98 | 9188.25 | -7 | 13 | 8522.98 | 9188.25 | -7 | 13 |
Unallocated | 14453.99 | 14439.57 | 0 | 23 | 14453.99 | 14439.57 | 0 | 23 |
Total CE | 63789.15 | 61230.20 | 63789.15 | 61230.20 | ||||
Segment Liability | ||||||||
Power | 24541.30 | 23250.32 | 6 | 79 | 24541.30 | 23250.32 | 6 | 79 |
Industry | 4799.21 | 5480.91 | -12 | 15 | 4799.21 | 5480.91 | -12 | 15 |
Unallocated | 1847.56 | 204.53 | 803 | 6 | 1847.56 | 204.53 | 803 | 6 |
Total CE | 31188.07 | 28935.76 | 31188.07 | 28935.76 | ||||
Figures in Rs crore Var. (%) exceeding 999 has been truncated to 999 LP: Loss to Profit; PL: Profit to Loss |
Bharat Heavy Electricals: Consolidated Results
1803 (12) | 1703 (12) | Var.(%) | |
Sales | 28940.42 | 28477.03 | 2 |
OPM (%) | 6.8 | 3.7 | |
OP | 1970.11 | 1057.03 | 86 |
Other inc. | 678.01 | 753.19 | -10 |
PBIDT | 2648.12 | 1810.22 | 46 |
Interest | 255.16 | 351.30 | -27 |
PBDT | 2392.96 | 1458.92 | 64 |
Dep. | 787.33 | 849.79 | -7 |
PBT before JV profit/loss | 1605.63 | 609.13 | 164 |
Share of profit from JV/ associate | -390.76 | -23.56 | 999 |
PBT | 1214.87 | 585.57 | 107 |
EO Exp | 0.00 | 0.00 | |
PBT | 1214.87 | 585.57 | 107 |
Provn for taxation | 776.68 | 130.39 | 496 |
PAT | 438.19 | 455.18 | -4 |
PPA | 0.00 | 0.00 | |
PAT after PPA | 438.19 | 455.18 | -4 |
Other Comprehensive Income (net of tax) | 83.47 | -28.91 | LP |
Total Comprehensive income net of tax | 521.66 | 426.27 | 22 |
Minority interest | -2.97 | -2.08 | 43 |
Net profit | 524.63 | 428.35 | 22 |
EPS (Rs)* | 1.2 | 1.2 | |
* EPS is on current equity (post bonus) of Rs 734.28 crore, Face value of Rs 2 # EPS is not annualised due to seasonality of business Figures in Rs crore Var. (%) exceeding 999 has been truncated to 999 Source: Capitaline Corporate Database |
Bharat Heavy Electricals: Consolidated Segment Results
Sales | 1803 (12) | 1703 (12) | Var.(%) | % to total |
Power | 23064.17 | 22794.78 | 1 | 82 |
Industry | 5048.65 | 6077.11 | -17 | 18 |
Total | 28112.82 | 28871.89 | -3 | 100 |
PBIT | ||||
Power | 2792.14 | 2534.58 | 10 | 94 |
Industry | 172.75 | 239.02 | -28 | 6 |
PBT before tax and interest | 2964.89 | 2773.60 | 7 | 100 |
Less: Interest | 255.16 | 351.30 | ||
Add: Other unallocable income | -1494.86 | -1836.73 | ||
PBT | 1214.87 | 585.57 | ||
Segment Assets | ||||
Power | 40812.66 | 37601.20 | 9 | 64 |
Industry | 8544.93 | 9210.89 | -7 | 13 |
Unallocated | 14187.09 | 14535.36 | -2 | 22 |
Total CE | 63544.68 | 61347.45 | ||
Segment Liability | ||||
Power | 24541.30 | 23250.32 | 6 | 79 |
Industry | 4829.44 | 5504.69 | -12 | 15 |
Unallocated | 1843.00 | 204.53 | 801 | 6 |
Total CE | 31213.74 | 28959.54 | ||
Figures in Rs crore Var. (%) exceeding 999 has been truncated to 999 LP: Loss to Profit; PL: Profit to Loss |
Bharat Heavy Electricals has registered 1% growth in its sales for the quarter ended March 2019 to Rs 10297.16 crore. However an 80 bps expansion in operating profit margin resulted in 8% growth in operating profit to Rs 1395.23 crore. With other income stand lower by 12% to Rs 120.87 crore, the PBIDT was up by 6% to Rs 1516.10 crore. Even as interest costs (as % of OP) stand higher, the PBT was up by 13% to Rs 1285.43 crore, gained largely by lower depreciation (as % of OP). With taxation stand lower by 12% to Rs 602.73 crore, the growth at PAT jumped up by 49% to Rs 682.70 crore. Eventually the net profit (total comprehensive income) was up by 6% to Rs 566.45 crore hit by higher other comprehensive expense which was Rs 116.25 crore, a swing of Rs 191.55 crore from an income of Rs 75.30 crore in the corresponding previous period.
Yearly performance
Standalone sales were higher by 5% to Rs 30348.95 crore. Further with OPM expand by 40 bps to 7.1%, the operating profit leaped by 11% to Rs 2141.96 crore. After accounting for lower (down 2%) other income, higher interest (as % of OP) and lower depreciation (as % of OP), the PBT was up by 30% to Rs 2057.86 crore. Taxation was up by 8% to Rs 842.47 crore and thus the growth at PAT was up by 51% to Rs 1215.39 crore. PPA was nil for the quarter as well as corresponding previous period. Thus the PAT after PPA was up by 51% to Rs 1215.39 crore. The other comprehensive expense was Rs 119.18 crore compared to an income of Rs 83.33 crore in corresponding previous period. And thus the total comprehensive income was up by 23% to Rs 1096.21 crore. The impact on depreciation due to review and revision in the estimated useful life of certain item of PPE in FY 2018-19 is reduction of Rs 201.42 crore.
Consolidated sales was up by 5% to Rs 30367.65 crore and the operating profit was up by 9% to Rs 2137.93 crore gained by higher sales and 20 bps expansion in OPM. Eventually the net profit (total comprehensive income attributable to owner) was up by 70% to Rs 892.69 crore.
Other developments
The Company has completed the buyback of 189336645 shares in January 2019. Post Buy back, the Share Capital of the Company stands at Rs 696.41 crore.
To pay a final dividend of Rs 1.20 per share of Rs 2 face value for 2018-19 and this is in addition to interim dividend of Rs. 0.80 per share (Face value Rs 2 per share) already paid.
Bharat Heavy Electricals: Results
1903 (3) | 1803 (3) | Var. (%) | 1903 (12) | 1803 (12) | Var.(%) | |
Sales | 10297.16 | 10213.04 | 1 | 30348.95 | 28925.71 | 5 |
OPM (%) | 13.5 | 12.7 | 7.1 | 6.7 | ||
OP | 1395.23 | 1292.42 | 8 | 2141.96 | 1931.66 | 11 |
Other inc. | 120.87 | 137.10 | -12 | 677.64 | 694.28 | -2 |
PBIDT | 1516.10 | 1429.52 | 6 | 2819.60 | 2625.94 | 7 |
Interest | 96.44 | 72.58 | 33 | 286.93 | 254.55 | 13 |
PBDT | 1419.66 | 1356.94 | 5 | 2532.67 | 2371.39 | 7 |
Dep. | 134.23 | 217.07 | -38 | 474.81 | 786.40 | -40 |
PBT | 1285.43 | 1139.87 | 13 | 2057.86 | 1584.99 | 30 |
Provn for taxation | 602.73 | 682.70 | -12 | 842.47 | 778.39 | 8 |
PAT | 682.70 | 457.17 | 49 | 1215.39 | 806.60 | 51 |
PPA | 0.00 | 0.00 | 0.00 | 0.00 | ||
Net Profit | 682.70 | 457.17 | 49 | 1215.39 | 806.60 | 51 |
Other Comprehensive Income | -116.25 | 75.30 | PL | -119.18 | 83.33 | PL |
Total Comprehensive Income | 566.45 | 532.47 | 6 | 1096.21 | 889.93 | 23 |
EPS (Rs)* | # | # | 3.5 | 2.3 | ||
* EPS is on current equity (post buyback) of Rs 696.41 crore, Face value of Rs 2 # EPS is not annualised due to seasonality of business Figures in Rs crore Source: Capitaline Corporate Database |
Bharat Heavy Electricals: Segment Results
Sales | 1903 (3) | 1803 (3) | Var. (%) | % to total | 1903 (12) | 1803 (12) | Var.(%) | % to total |
Power | 8103.38 | 8312.29 | -3 | 82 | 23404.96 | 22881.04 | 2 | 80 |
Industry | 1733.12 | 1520.53 | 14 | 18 | 5944.25 | 4969.40 | 20 | 20 |
Total | 9836.50 | 9832.82 | 0 | 100 | 29349.21 | 27850.44 | 5 | 100 |
PBIT | ||||||||
Power | 1306.58 | 909.42 | 44 | 84 | 2812.18 | 2792.14 | 1 | 87 |
Industry | 253.41 | 57.15 | 343 | 16 | 437.21 | 179.55 | 144 | 13 |
PBT before tax and interest | 1559.99 | 966.57 | 61 | 100 | 3249.39 | 2971.69 | 9 | 100 |
Less: Interest | 96.44 | 72.58 | 286.93 | 254.55 | ||||
Add: Other unallocable income | -178.12 | 245.88 | -904.60 | -1132.15 | ||||
PBT | 1285.43 | 1139.87 | 2057.86 | 1584.99 | ||||
Segment Assets | ||||||||
Power | 45185.71 | 40812.18 | 11 | 70 | 45185.71 | 40812.18 | 11 | 70 |
Industry | 9372.15 | 8522.98 | 10 | 15 | 9372.15 | 8522.98 | 10 | 15 |
Unallocated | 9858.15 | 14382.92 | -31 | 15 | 9858.15 | 14382.92 | -31 | 15 |
Total CE | 64416.01 | 63718.08 | 64416.01 | 63718.08 | ||||
Segment Liability | ||||||||
Power | 24823.96 | 24541.30 | 1 | 75 | 24823.96 | 24541.30 | 1 | 75 |
Industry | 5251.54 | 4799.21 | 9 | 16 | 5251.54 | 4799.21 | 9 | 16 |
Unallocated | 2940.65 | 1776.49 | 66 | 9 | 2940.65 | 1776.49 | 66 | 9 |
Total CE | 33016.15 | 31117.00 | 33016.15 | 31117.00 | ||||
Figures in Rs crore Var. (%) exceeding 999 has been truncated to 999 LP: Loss to Profit; PL: Profit to Loss |
Bharat Heavy Electricals: Consolidated Results
1903 (12) | 1803 (12) | Var.(%) | |
Sales | 30367.65 | 28940.42 | 5 |
OPM (%) | 7.0 | 6.8 | |
OP | 2137.93 | 1968.88 | 9 |
Other inc. | 661.52 | 679.24 | -3 |
PBIDT | 2799.45 | 2648.12 | 6 |
Interest | 288.01 | 255.16 | 13 |
PBDT | 2511.44 | 2392.96 | 5 |
Dep. | 475.74 | 787.33 | -40 |
PBT before JV profit/loss | 2035.70 | 1605.63 | 27 |
Share of profit from JV/ associate | -185.60 | -390.76 | 999 |
PBT | 1850.10 | 1214.87 | 52 |
EO Exp | 0.00 | 0.00 | |
PBT | 1850.10 | 1214.87 | 52 |
Provn for taxation | 840.94 | 776.68 | 8 |
PAT | 1009.16 | 438.19 | 130 |
PPA | 0.00 | 0.00 | |
PAT after PPA | 1009.16 | 438.19 | 130 |
Other Comprehensive Income (net of tax) | -119.15 | 83.47 | PL |
Total Comprehensive income net of tax | 890.01 | 521.66 | 71 |
Minority interest | -2.68 | -2.97 | -10 |
Net profit | 892.69 | 524.63 | 70 |
EPS (Rs)* | 2.9 | 1.2 | |
* EPS is on current equity (post bonus) of Rs 696.41 crore, Face value of Rs 2 # EPS is not annualised due to seasonality of business Figures in Rs crore Source: Capitaline Corporate Database |
0 thoughts on “BHEL”