[BOILERM] QoQ Cumulative Quarter Result on 2014-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 129,155 60,018 277,875 208,158 142,028 74,142 242,020 -34.18% QoQ % 115.19% -78.40% 33.49% 46.56% 91.56% -69.37% - Horiz. % 53.37% 24.80% 114.81% 86.01% 58.68% 30.63% 100.00%
PBT 25,566 10,268 52,167 41,841 29,203 13,719 38,180 -23.44% QoQ % 148.99% -80.32% 24.68% 43.28% 112.87% -64.07% - Horiz. % 66.96% 26.89% 136.63% 109.59% 76.49% 35.93% 100.00%
Tax -6,009 -2,444 -13,012 -10,728 -7,731 -3,642 -7,164 -11.05% QoQ % -145.87% 81.22% -21.29% -38.77% -112.27% 49.16% - Horiz. % 83.88% 34.12% 181.63% 149.75% 107.91% 50.84% 100.00%
NP 19,557 7,824 39,155 31,113 21,472 10,077 31,016 -26.45% QoQ % 149.96% -80.02% 25.85% 44.90% 113.08% -67.51% - Horiz. % 63.05% 25.23% 126.24% 100.31% 69.23% 32.49% 100.00%
NP to SH 19,557 7,824 39,155 31,113 21,472 10,077 31,016 -26.45% QoQ % 149.96% -80.02% 25.85% 44.90% 113.08% -67.51% - Horiz. % 63.05% 25.23% 126.24% 100.31% 69.23% 32.49% 100.00%
Tax Rate 23.50 % 23.80 % 24.94 % 25.64 % 26.47 % 26.55 % 18.76 % 16.19% QoQ % -1.26% -4.57% -2.73% -3.14% -0.30% 41.52% - Horiz. % 125.27% 126.87% 132.94% 136.67% 141.10% 141.52% 100.00%
Total Cost 109,598 52,194 238,720 177,045 120,556 64,065 211,004 -35.36% QoQ % 109.98% -78.14% 34.84% 46.86% 88.18% -69.64% - Horiz. % 51.94% 24.74% 113.14% 83.91% 57.13% 30.36% 100.00%
Net Worth 134,159 139,320 129,000 123,839 116,099 116,099 105,779 17.15% QoQ % -3.70% 8.00% 4.17% 6.67% 0.00% 9.76% - Horiz. % 126.83% 131.71% 121.95% 117.07% 109.76% 109.76% 100.00%
Dividend 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - 7,740 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 24.95 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 134,159 139,320 129,000 123,839 116,099 116,099 105,779 17.15% QoQ % -3.70% 8.00% 4.17% 6.67% 0.00% 9.76% - Horiz. % 126.83% 131.71% 121.95% 117.07% 109.76% 109.76% 100.00%
NOSH 516,000 516,000 516,000 516,000 258,000 258,000 258,000 58.67% QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% - Horiz. % 200.00% 200.00% 200.00% 200.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 15.14 % 13.04 % 14.09 % 14.95 % 15.12 % 13.59 % 12.82 % 11.72% QoQ % 16.10% -7.45% -5.75% -1.12% 11.26% 6.01% - Horiz. % 118.10% 101.72% 109.91% 116.61% 117.94% 106.01% 100.00%
ROE 14.58 % 5.62 % 30.35 % 25.12 % 18.49 % 8.68 % 29.32 % -37.21% QoQ % 159.43% -81.48% 20.82% 35.86% 113.02% -70.40% - Horiz. % 49.73% 19.17% 103.51% 85.68% 63.06% 29.60% 100.00%
Per Share 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 25.03 11.63 53.85 40.34 55.05 28.74 93.81 -58.52% QoQ % 115.22% -78.40% 33.49% -26.72% 91.54% -69.36% - Horiz. % 26.68% 12.40% 57.40% 43.00% 58.68% 30.64% 100.00%
EPS 3.79 1.52 7.59 9.39 8.32 3.91 12.02 -53.64% QoQ % 149.34% -79.97% -19.17% 12.86% 112.79% -67.47% - Horiz. % 31.53% 12.65% 63.14% 78.12% 69.22% 32.53% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2600 0.2700 0.2500 0.2400 0.4500 0.4500 0.4100 -26.17% QoQ % -3.70% 8.00% 4.17% -46.67% 0.00% 9.76% - Horiz. % 63.41% 65.85% 60.98% 58.54% 109.76% 109.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 25.03 11.63 53.85 40.34 27.52 14.37 46.90 -34.18% QoQ % 115.22% -78.40% 33.49% 46.58% 91.51% -69.36% - Horiz. % 53.37% 24.80% 114.82% 86.01% 58.68% 30.64% 100.00%
EPS 3.79 1.52 7.59 9.39 4.16 1.95 6.01 -26.44% QoQ % 149.34% -79.97% -19.17% 125.72% 113.33% -67.55% - Horiz. % 63.06% 25.29% 126.29% 156.24% 69.22% 32.45% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2600 0.2700 0.2500 0.2400 0.2250 0.2250 0.2050 17.15% QoQ % -3.70% 8.00% 4.17% 6.67% 0.00% 9.76% - Horiz. % 126.83% 131.71% 121.95% 117.07% 109.76% 109.76% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.1000 1.4600 1.4800 1.4500 3.5600 2.9900 2.9500 -
P/RPS 4.39 12.55 2.75 3.59 6.47 10.40 3.14 25.01% QoQ % -65.02% 356.36% -23.40% -44.51% -37.79% 231.21% - Horiz. % 139.81% 399.68% 87.58% 114.33% 206.05% 331.21% 100.00%
P/EPS 29.02 96.29 19.50 24.05 42.78 76.55 24.54 11.82% QoQ % -69.86% 393.79% -18.92% -43.78% -44.11% 211.94% - Horiz. % 118.26% 392.38% 79.46% 98.00% 174.33% 311.94% 100.00%
EY 3.45 1.04 5.13 4.16 2.34 1.31 4.08 -10.57% QoQ % 231.73% -79.73% 23.32% 77.78% 78.63% -67.89% - Horiz. % 84.56% 25.49% 125.74% 101.96% 57.35% 32.11% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.02 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 4.23 5.41 5.92 6.04 7.91 6.64 7.20 -29.83% QoQ % -21.81% -8.61% -1.99% -23.64% 19.13% -7.78% - Horiz. % 58.75% 75.14% 82.22% 83.89% 109.86% 92.22% 100.00%
Price Multiplier on Announcement Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/11/15 19/08/15 21/05/15 25/02/15 18/11/14 19/08/14 21/05/14 -
Price 1.1200 1.1600 1.4800 1.5000 1.6300 3.3500 3.0000 -
P/RPS 4.47 9.97 2.75 3.72 2.96 11.66 3.20 24.93% QoQ % -55.17% 262.55% -26.08% 25.68% -74.61% 264.38% - Horiz. % 139.69% 311.56% 85.94% 116.25% 92.50% 364.38% 100.00%
P/EPS 29.55 76.50 19.50 24.88 19.59 85.77 24.95 11.93% QoQ % -61.37% 292.31% -21.62% 27.00% -77.16% 243.77% - Horiz. % 118.44% 306.61% 78.16% 99.72% 78.52% 343.77% 100.00%
EY 3.38 1.31 5.13 4.02 5.11 1.17 4.01 -10.76% QoQ % 158.02% -74.46% 27.61% -21.33% 336.75% -70.82% - Horiz. % 84.29% 32.67% 127.93% 100.25% 127.43% 29.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 4.31 4.30 5.92 6.25 3.62 7.44 7.32 -29.73% QoQ % 0.23% -27.36% -5.28% 72.65% -51.34% 1.64% - Horiz. % 58.88% 58.74% 80.87% 85.38% 49.45% 101.64% 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 3 Ended 31 12 14.pdf 
