[BOILERM] QoQ Cumulative Quarter Result on 2013-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 CAGR
Revenue 242,020 166,481 106,824 51,530 165,834 131,281 87,250 105.79% QoQ % 45.37% 55.85% 107.30% -68.93% 26.32% 50.47% - Horiz. % 277.39% 190.81% 122.43% 59.06% 190.07% 150.47% 100.00%
PBT 38,180 27,983 18,167 8,521 30,193 22,583 14,514 98.21% QoQ % 36.44% 54.03% 113.20% -71.78% 33.70% 55.59% - Horiz. % 263.06% 192.80% 125.17% 58.71% 208.03% 155.59% 100.00%
Tax -7,164 -7,208 -4,679 -2,183 -6,458 -5,607 -3,840 55.44% QoQ % 0.61% -54.05% -114.34% 66.20% -15.18% -46.02% - Horiz. % 186.56% 187.71% 121.85% 56.85% 168.18% 146.02% 100.00%
NP 31,016 20,775 13,488 6,338 23,735 16,976 10,674 112.66% QoQ % 49.29% 54.03% 112.81% -73.30% 39.82% 59.04% - Horiz. % 290.58% 194.63% 126.36% 59.38% 222.36% 159.04% 100.00%
NP to SH 31,016 20,775 13,488 6,338 23,735 16,976 10,674 112.66% QoQ % 49.29% 54.03% 112.81% -73.30% 39.82% 59.04% - Horiz. % 290.58% 194.63% 126.36% 59.38% 222.36% 159.04% 100.00%
Tax Rate 18.76 % 25.76 % 25.76 % 25.62 % 21.39 % 24.83 % 26.46 % -21.59% QoQ % -27.17% 0.00% 0.55% 19.78% -13.85% -6.16% - Horiz. % 70.90% 97.35% 97.35% 96.83% 80.84% 93.84% 100.00%
Total Cost 211,004 145,706 93,336 45,192 142,099 114,305 76,576 104.82% QoQ % 44.81% 56.11% 106.53% -68.20% 24.32% 49.27% - Horiz. % 275.55% 190.28% 121.89% 59.02% 185.57% 149.27% 100.00%
Net Worth 105,779 92,880 85,140 85,140 79,980 72,240 69,660 34.38% QoQ % 13.89% 9.09% 0.00% 6.45% 10.71% 3.70% - Horiz. % 151.85% 133.33% 122.22% 122.22% 114.81% 103.70% 100.00%
Dividend 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 CAGR
Div 7,740 - - - 5,160 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 150.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 24.95 % - % - % - % 21.74 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 114.77% 0.00% 0.00% 0.00% 100.00% - -
Equity 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 CAGR
Net Worth 105,779 92,880 85,140 85,140 79,980 72,240 69,660 34.38% QoQ % 13.89% 9.09% 0.00% 6.45% 10.71% 3.70% - Horiz. % 151.85% 133.33% 122.22% 122.22% 114.81% 103.70% 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 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 CAGR
NP Margin 12.82 % 12.48 % 12.63 % 12.30 % 14.31 % 12.93 % 12.23 % 3.39% QoQ % 2.72% -1.19% 2.68% -14.05% 10.67% 5.72% - Horiz. % 104.82% 102.04% 103.27% 100.57% 117.01% 105.72% 100.00%
ROE 29.32 % 22.37 % 15.84 % 7.44 % 29.68 % 23.50 % 15.32 % 58.27% QoQ % 31.07% 41.22% 112.90% -74.93% 26.30% 53.39% - Horiz. % 191.38% 146.02% 103.39% 48.56% 193.73% 153.39% 100.00%
Per Share 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 CAGR
RPS 93.81 64.53 41.40 19.97 64.28 50.88 33.82 105.79% QoQ % 45.37% 55.87% 107.31% -68.93% 26.34% 50.44% - Horiz. % 277.38% 190.80% 122.41% 59.05% 190.07% 150.44% 100.00%
EPS 12.02 8.05 5.23 2.46 9.20 6.58 4.14 112.54% QoQ % 49.32% 53.92% 112.60% -73.26% 39.82% 58.94% - Horiz. % 290.34% 194.44% 126.33% 59.42% 222.22% 158.94% 100.00%
DPS 3.00 0.00 0.00 0.00 2.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 150.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.4100 0.3600 0.3300 0.3300 0.3100 0.2800 0.2700 34.38% QoQ % 13.89% 9.09% 0.00% 6.45% 10.71% 3.70% - Horiz. % 151.85% 133.33% 122.22% 122.22% 114.81% 103.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 CAGR
RPS 46.90 32.26 20.70 9.99 32.14 25.44 16.91 105.77% QoQ % 45.38% 55.85% 107.21% -68.92% 26.34% 50.44% - Horiz. % 277.35% 190.77% 122.41% 59.08% 190.07% 150.44% 100.00%
EPS 6.01 4.03 2.61 1.23 4.60 3.29 2.07 112.54% QoQ % 49.13% 54.41% 112.20% -73.26% 39.82% 58.94% - Horiz. % 290.34% 194.69% 126.09% 59.42% 222.22% 158.94% 100.00%
DPS 1.50 0.00 0.00 0.00 1.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 150.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.2050 0.1800 0.1650 0.1650 0.1550 0.1400 0.1350 34.38% QoQ % 13.89% 9.09% 0.00% 6.45% 10.71% 3.70% - Horiz. % 151.85% 133.33% 122.22% 122.22% 114.81% 103.70% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/01/13 31/10/12 -
Price 2.9500 2.6000 1.7600 1.3900 0.9950 0.9450 0.8800 -
P/RPS 3.14 4.03 4.25 6.96 1.55 1.86 2.60 14.28% QoQ % -22.08% -5.18% -38.94% 349.03% -16.67% -28.46% - Horiz. % 120.77% 155.00% 163.46% 267.69% 59.62% 71.54% 100.00%
P/EPS 24.54 32.29 33.67 56.58 10.82 14.36 21.27 10.65% QoQ % -24.00% -4.10% -40.49% 422.92% -24.65% -32.49% - Horiz. % 115.37% 151.81% 158.30% 266.01% 50.87% 67.51% 100.00%
EY 4.08 3.10 2.97 1.77 9.25 6.96 4.70 -9.52% QoQ % 31.61% 4.38% 67.80% -80.86% 32.90% 48.09% - Horiz. % 86.81% 65.96% 63.19% 37.66% 196.81% 148.09% 100.00%
DY 1.02 0.00 0.00 0.00 2.01 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 50.75% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 7.20 7.22 5.33 4.21 3.21 3.38 3.26 75.15% QoQ % -0.28% 35.46% 26.60% 31.15% -5.03% 3.68% - Horiz. % 220.86% 221.47% 163.50% 129.14% 98.47% 103.68% 100.00%
Price Multiplier on Announcement Date 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 CAGR
Date 21/05/14 19/02/14 25/11/13 20/08/13 29/05/13 19/03/13 14/12/12 -
Price 3.0000 2.8000 2.4000 1.7500 1.4000 1.0100 0.8700 -
P/RPS 3.20 4.34 5.80 8.76 2.18 1.98 2.57 16.78% QoQ % -26.27% -25.17% -33.79% 301.83% 10.10% -22.96% - Horiz. % 124.51% 168.87% 225.68% 340.86% 84.82% 77.04% 100.00%
P/EPS 24.95 34.77 45.91 71.24 15.22 15.35 21.03 12.85% QoQ % -28.24% -24.26% -35.56% 368.07% -0.85% -27.01% - Horiz. % 118.64% 165.34% 218.31% 338.75% 72.37% 72.99% 100.00%
EY 4.01 2.88 2.18 1.40 6.57 6.51 4.76 -11.42% QoQ % 39.24% 32.11% 55.71% -78.69% 0.92% 36.76% - Horiz. % 84.24% 60.50% 45.80% 29.41% 138.03% 136.76% 100.00%
DY 1.00 0.00 0.00 0.00 1.43 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 69.93% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 7.32 7.78 7.27 5.30 4.52 3.61 3.22 78.77% QoQ % -5.91% 7.02% 37.17% 17.26% 25.21% 12.11% - Horiz. % 227.33% 241.61% 225.78% 164.60% 140.37% 112.11% 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 
