[BOILERM] QoQ Cumulative Quarter Result on 2012-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 CAGR
Revenue 51,530 165,834 131,281 87,250 42,047 - 149,657 -59.89% QoQ % -68.93% 26.32% 50.47% 107.51% 0.00% 0.00% - Horiz. % 34.43% 110.81% 87.72% 58.30% 28.10% 0.00% 100.00%
PBT 8,521 30,193 22,583 14,514 7,353 - 22,237 -56.04% QoQ % -71.78% 33.70% 55.59% 97.39% 0.00% 0.00% - Horiz. % 38.32% 135.78% 101.56% 65.27% 33.07% 0.00% 100.00%
Tax -2,183 -6,458 -5,607 -3,840 -1,920 - -2,960 -22.96% QoQ % 66.20% -15.18% -46.02% -100.00% 0.00% 0.00% - Horiz. % 73.75% 218.18% 189.43% 129.73% 64.86% 0.00% 100.00%
NP 6,338 23,735 16,976 10,674 5,433 - 19,277 -61.44% QoQ % -73.30% 39.82% 59.04% 96.47% 0.00% 0.00% - Horiz. % 32.88% 123.13% 88.06% 55.37% 28.18% 0.00% 100.00%
NP to SH 6,338 23,735 16,976 10,674 5,433 - 19,277 -61.44% QoQ % -73.30% 39.82% 59.04% 96.47% 0.00% 0.00% - Horiz. % 32.88% 123.13% 88.06% 55.37% 28.18% 0.00% 100.00%
Tax Rate 25.62 % 21.39 % 24.83 % 26.46 % 26.11 % - % 13.31 % 75.26% QoQ % 19.78% -13.85% -6.16% 1.34% 0.00% 0.00% - Horiz. % 192.49% 160.71% 186.55% 198.80% 196.17% 0.00% 100.00%
Total Cost 45,192 142,099 114,305 76,576 36,614 - 130,380 -59.66% QoQ % -68.20% 24.32% 49.27% 109.14% 0.00% 0.00% - Horiz. % 34.66% 108.99% 87.67% 58.73% 28.08% 0.00% 100.00%
Net Worth 85,140 79,980 72,240 69,660 64,500 - 59,340 36.25% QoQ % 6.45% 10.71% 3.70% 8.00% 0.00% 0.00% - Horiz. % 143.48% 134.78% 121.74% 117.39% 108.70% 0.00% 100.00%
Dividend 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 CAGR
Div - 5,160 - - - - 7,095 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 72.73% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % 21.74 % - % - % - % - % 36.81 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 59.06% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 CAGR
Net Worth 85,140 79,980 72,240 69,660 64,500 - 59,340 36.25% QoQ % 6.45% 10.71% 3.70% 8.00% 0.00% 0.00% - Horiz. % 143.48% 134.78% 121.74% 117.39% 108.70% 0.00% 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 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 CAGR
NP Margin 12.30 % 14.31 % 12.93 % 12.23 % 12.92 % - % 12.88 % -3.87% QoQ % -14.05% 10.67% 5.72% -5.34% 0.00% 0.00% - Horiz. % 95.50% 111.10% 100.39% 94.95% 100.31% 0.00% 100.00%
ROE 7.44 % 29.68 % 23.50 % 15.32 % 8.42 % - % 32.49 % -71.72% QoQ % -74.93% 26.30% 53.39% 81.95% 0.00% 0.00% - Horiz. % 22.90% 91.35% 72.33% 47.15% 25.92% 0.00% 100.00%
Per Share 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 CAGR
RPS 19.97 64.28 50.88 33.82 16.30 - 58.01 -59.90% QoQ % -68.93% 26.34% 50.44% 107.48% 0.00% 0.00% - Horiz. % 34.43% 110.81% 87.71% 58.30% 28.10% 0.00% 100.00%
EPS 2.46 9.20 6.58 4.14 2.11 - 7.47 -61.39% QoQ % -73.26% 39.82% 58.94% 96.21% 0.00% 0.00% - Horiz. % 32.93% 123.16% 88.09% 55.42% 28.25% 0.00% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 - 2.75 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 72.73% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.3300 0.3100 0.2800 0.2700 0.2500 - 0.2300 36.25% QoQ % 6.45% 10.71% 3.70% 8.00% 0.00% 0.00% - Horiz. % 143.48% 134.78% 121.74% 117.39% 108.70% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 CAGR
RPS 9.99 32.14 25.44 16.91 8.15 - 29.00 -59.87% QoQ % -68.92% 26.34% 50.44% 107.48% 0.00% 0.00% - Horiz. % 34.45% 110.83% 87.72% 58.31% 28.10% 0.00% 100.00%
EPS 1.23 4.60 3.29 2.07 1.05 - 3.74 -61.44% QoQ % -73.26% 39.82% 58.94% 97.14% 0.00% 0.00% - Horiz. % 32.89% 122.99% 87.97% 55.35% 28.07% 0.00% 100.00%
DPS 0.00 1.00 0.00 0.00 0.00 - 1.38 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 72.46% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1650 0.1550 0.1400 0.1350 0.1250 - 0.1150 36.25% QoQ % 6.45% 10.71% 3.70% 8.00% 0.00% 0.00% - Horiz. % 143.48% 134.78% 121.74% 117.39% 108.70% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 CAGR
Date 28/06/13 29/03/13 31/01/13 31/10/12 31/07/12 29/06/12 30/04/12 -
Price 1.3900 0.9950 0.9450 0.8800 0.7700 0.7800 0.7650 -
P/RPS 6.96 1.55 1.86 2.60 4.72 0.00 1.32 315.57% QoQ % 349.03% -16.67% -28.46% -44.92% 0.00% 0.00% - Horiz. % 527.27% 117.42% 140.91% 196.97% 357.58% 0.00% 100.00%
P/EPS 56.58 10.82 14.36 21.27 36.57 0.00 10.24 332.58% QoQ % 422.92% -24.65% -32.49% -41.84% 0.00% 0.00% - Horiz. % 552.54% 105.66% 140.23% 207.71% 357.13% 0.00% 100.00%
EY 1.77 9.25 6.96 4.70 2.73 0.00 9.77 -76.86% QoQ % -80.86% 32.90% 48.09% 72.16% 0.00% 0.00% - Horiz. % 18.12% 94.68% 71.24% 48.11% 27.94% 0.00% 100.00%
DY 0.00 2.01 0.00 0.00 0.00 0.00 3.59 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 55.99% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 4.21 3.21 3.38 3.26 3.08 0.00 3.33 22.25% QoQ % 31.15% -5.03% 3.68% 5.84% 0.00% 0.00% - Horiz. % 126.43% 96.40% 101.50% 97.90% 92.49% 0.00% 100.00%
Price Multiplier on Announcement Date 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 CAGR
Date 20/08/13 29/05/13 19/03/13 14/12/12 13/09/12 - 28/06/12 -
Price 1.7500 1.4000 1.0100 0.8700 0.8300 0.0000 0.7700 -
P/RPS 8.76 2.18 1.98 2.57 5.09 0.00 1.33 402.84% QoQ % 301.83% 10.10% -22.96% -49.51% 0.00% 0.00% - Horiz. % 658.65% 163.91% 148.87% 193.23% 382.71% 0.00% 100.00%
P/EPS 71.24 15.22 15.35 21.03 39.41 0.00 10.31 423.91% QoQ % 368.07% -0.85% -27.01% -46.64% 0.00% 0.00% - Horiz. % 690.98% 147.62% 148.88% 203.98% 382.25% 0.00% 100.00%
EY 1.40 6.57 6.51 4.76 2.54 0.00 9.70 -80.96% QoQ % -78.69% 0.92% 36.76% 87.40% 0.00% 0.00% - Horiz. % 14.43% 67.73% 67.11% 49.07% 26.19% 0.00% 100.00%
DY 0.00 1.43 0.00 0.00 0.00 0.00 3.57 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 40.06% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 5.30 4.52 3.61 3.22 3.32 0.00 3.35 48.15% QoQ % 17.26% 25.21% 12.11% -3.01% 0.00% 0.00% - Horiz. % 158.21% 134.93% 107.76% 96.12% 99.10% 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 2 Ended 31 10 12.pdf 
