[BOILERM] QoQ Cumulative Quarter Result on 2012-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 CAGR
Revenue 131,281 87,250 42,047 - 149,657 - 106,541 23.15% QoQ % 50.47% 107.51% 0.00% 0.00% 0.00% 0.00% - Horiz. % 123.22% 81.89% 39.47% 0.00% 140.47% 0.00% 100.00%
PBT 22,583 14,514 7,353 - 22,237 - 14,866 51.74% QoQ % 55.59% 97.39% 0.00% 0.00% 0.00% 0.00% - Horiz. % 151.91% 97.63% 49.46% 0.00% 149.58% 0.00% 100.00%
Tax -5,607 -3,840 -1,920 - -2,960 - -3,671 52.56% QoQ % -46.02% -100.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 152.74% 104.60% 52.30% 0.00% 80.63% 0.00% 100.00%
NP 16,976 10,674 5,433 - 19,277 - 11,195 51.47% QoQ % 59.04% 96.47% 0.00% 0.00% 0.00% 0.00% - Horiz. % 151.64% 95.35% 48.53% 0.00% 172.19% 0.00% 100.00%
NP to SH 16,976 10,674 5,433 - 19,277 - 11,195 51.47% QoQ % 59.04% 96.47% 0.00% 0.00% 0.00% 0.00% - Horiz. % 151.64% 95.35% 48.53% 0.00% 172.19% 0.00% 100.00%
Tax Rate 24.83 % 26.46 % 26.11 % - % 13.31 % - % 24.69 % 0.57% QoQ % -6.16% 1.34% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.57% 107.17% 105.75% 0.00% 53.91% 0.00% 100.00%
Total Cost 114,305 76,576 36,614 - 130,380 - 95,346 19.83% QoQ % 49.27% 109.14% 0.00% 0.00% 0.00% 0.00% - Horiz. % 119.88% 80.31% 38.40% 0.00% 136.74% 0.00% 100.00%
Net Worth 72,240 69,660 64,500 - 59,340 59,340 51,600 39.87% QoQ % 3.70% 8.00% 0.00% 0.00% 0.00% 15.00% - Horiz. % 140.00% 135.00% 125.00% 0.00% 115.00% 115.00% 100.00%
Dividend 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 CAGR
Div - - - - 7,095 - 3,225 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 220.00% 0.00% 100.00%
Div Payout % - % - % - % - % 36.81 % - % 28.81 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 127.77% 0.00% 100.00%
Equity 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 CAGR
Net Worth 72,240 69,660 64,500 - 59,340 59,340 51,600 39.87% QoQ % 3.70% 8.00% 0.00% 0.00% 0.00% 15.00% - Horiz. % 140.00% 135.00% 125.00% 0.00% 115.00% 115.00% 100.00%
NOSH 258,000 258,000 258,000 258,000 258,000 258,000 258,000 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 CAGR
NP Margin 12.93 % 12.23 % 12.92 % - % 12.88 % - % 10.51 % 22.96% QoQ % 5.72% -5.34% 0.00% 0.00% 0.00% 0.00% - Horiz. % 123.03% 116.37% 122.93% 0.00% 122.55% 0.00% 100.00%
ROE 23.50 % 15.32 % 8.42 % - % 32.49 % - % 21.70 % 8.27% QoQ % 53.39% 81.95% 0.00% 0.00% 0.00% 0.00% - Horiz. % 108.29% 70.60% 38.80% 0.00% 149.72% 0.00% 100.00%
Per Share 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 CAGR
RPS 50.88 33.82 16.30 - 58.01 - 41.29 23.16% QoQ % 50.44% 107.48% 0.00% 0.00% 0.00% 0.00% - Horiz. % 123.23% 81.91% 39.48% 0.00% 140.49% 0.00% 100.00%
EPS 6.58 4.14 2.11 - 7.47 - 4.34 51.44% QoQ % 58.94% 96.21% 0.00% 0.00% 0.00% 0.00% - Horiz. % 151.61% 95.39% 48.62% 0.00% 172.12% 0.00% 100.00%
DPS 0.00 0.00 0.00 - 2.75 - 1.25 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 220.00% 0.00% 100.00%
NAPS 0.2800 0.2700 0.2500 - 0.2300 0.2300 0.2000 39.87% QoQ % 3.70% 8.00% 0.00% 0.00% 0.00% 15.00% - Horiz. % 140.00% 135.00% 125.00% 0.00% 115.00% 115.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 CAGR
RPS 25.44 16.91 8.15 - 29.00 - 20.65 23.13% QoQ % 50.44% 107.48% 0.00% 0.00% 0.00% 0.00% - Horiz. % 123.20% 81.89% 39.47% 0.00% 140.44% 0.00% 100.00%
EPS 3.29 2.07 1.05 - 3.74 - 2.17 51.44% QoQ % 58.94% 97.14% 0.00% 0.00% 0.00% 0.00% - Horiz. % 151.61% 95.39% 48.39% 0.00% 172.35% 0.00% 100.00%
DPS 0.00 0.00 0.00 - 1.38 - 0.63 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 219.05% 0.00% 100.00%
NAPS 0.1400 0.1350 0.1250 - 0.1150 0.1150 0.1000 39.87% QoQ % 3.70% 8.00% 0.00% 0.00% 0.00% 15.00% - Horiz. % 140.00% 135.00% 125.00% 0.00% 115.00% 115.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 CAGR
Date 31/01/13 31/10/12 31/07/12 29/06/12 30/04/12 30/03/12 31/01/12 -
Price 0.9450 0.8800 0.7700 0.7800 0.7650 0.7950 0.8000 -
P/RPS 1.86 2.60 4.72 0.00 1.32 0.00 1.94 -4.11% QoQ % -28.46% -44.92% 0.00% 0.00% 0.00% 0.00% - Horiz. % 95.88% 134.02% 243.30% 0.00% 68.04% 0.00% 100.00%
P/EPS 14.36 21.27 36.57 0.00 10.24 0.00 18.44 -22.07% QoQ % -32.49% -41.84% 0.00% 0.00% 0.00% 0.00% - Horiz. % 77.87% 115.35% 198.32% 0.00% 55.53% 0.00% 100.00%
EY 6.96 4.70 2.73 0.00 9.77 0.00 5.42 28.33% QoQ % 48.09% 72.16% 0.00% 0.00% 0.00% 0.00% - Horiz. % 128.41% 86.72% 50.37% 0.00% 180.26% 0.00% 100.00%
DY 0.00 0.00 0.00 0.00 3.59 0.00 1.56 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 230.13% 0.00% 100.00%
P/NAPS 3.38 3.26 3.08 0.00 3.33 3.46 4.00 -15.46% QoQ % 3.68% 5.84% 0.00% 0.00% -3.76% -13.50% - Horiz. % 84.50% 81.50% 77.00% 0.00% 83.25% 86.50% 100.00%
Price Multiplier on Announcement Date 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 CAGR
Date 19/03/13 14/12/12 13/09/12 - 28/06/12 - 22/03/12 -
Price 1.0100 0.8700 0.8300 0.0000 0.7700 0.0000 0.8000 -
P/RPS 1.98 2.57 5.09 0.00 1.33 0.00 1.94 2.06% QoQ % -22.96% -49.51% 0.00% 0.00% 0.00% 0.00% - Horiz. % 102.06% 132.47% 262.37% 0.00% 68.56% 0.00% 100.00%
P/EPS 15.35 21.03 39.41 0.00 10.31 0.00 18.44 -16.72% QoQ % -27.01% -46.64% 0.00% 0.00% 0.00% 0.00% - Horiz. % 83.24% 114.05% 213.72% 0.00% 55.91% 0.00% 100.00%
EY 6.51 4.76 2.54 0.00 9.70 0.00 5.42 20.05% QoQ % 36.76% 87.40% 0.00% 0.00% 0.00% 0.00% - Horiz. % 120.11% 87.82% 46.86% 0.00% 178.97% 0.00% 100.00%
DY 0.00 0.00 0.00 0.00 3.57 0.00 1.56 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 228.85% 0.00% 100.00%
P/NAPS 3.61 3.22 3.32 0.00 3.35 0.00 4.00 -9.72% QoQ % 12.11% -3.01% 0.00% 0.00% 0.00% 0.00% - Horiz. % 90.25% 80.50% 83.00% 0.00% 83.75% 0.00% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
BHB-Quarter 1 Ended 30 6 13.pdf 
