[BOILERM] QoQ Quarter Result on 2012-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 44,031 45,203 42,047 - 43,116 - 34,823 26.36% QoQ % -2.59% 7.51% 0.00% 0.00% 0.00% 0.00% - Horiz. % 126.44% 129.81% 120.74% 0.00% 123.81% 0.00% 100.00%
PBT 8,069 7,161 7,353 - 7,371 - 5,398 49.32% QoQ % 12.68% -2.61% 0.00% 0.00% 0.00% 0.00% - Horiz. % 149.48% 132.66% 136.22% 0.00% 136.55% 0.00% 100.00%
Tax -1,766 -1,920 -1,920 - 711 - -1,426 23.77% QoQ % 8.02% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 123.84% 134.64% 134.64% 0.00% -49.86% 0.00% 100.00%
NP 6,303 5,241 5,433 - 8,082 - 3,972 58.49% QoQ % 20.26% -3.53% 0.00% 0.00% 0.00% 0.00% - Horiz. % 158.69% 131.95% 136.78% 0.00% 203.47% 0.00% 100.00%
NP to SH 6,303 5,241 5,433 - 8,082 - 3,972 58.49% QoQ % 20.26% -3.53% 0.00% 0.00% 0.00% 0.00% - Horiz. % 158.69% 131.95% 136.78% 0.00% 203.47% 0.00% 100.00%
Tax Rate 21.89 % 26.81 % 26.11 % - % -9.65 % - % 26.42 % -17.10% QoQ % -18.35% 2.68% 0.00% 0.00% 0.00% 0.00% - Horiz. % 82.85% 101.48% 98.83% 0.00% -36.53% 0.00% 100.00%
Total Cost 37,728 39,962 36,614 - 35,034 - 30,851 22.22% QoQ % -5.59% 9.14% 0.00% 0.00% 0.00% 0.00% - Horiz. % 122.29% 129.53% 118.68% 0.00% 113.56% 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 - - - - 3,870 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 47.88 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 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 14.31 % 11.59 % 12.92 % - % 18.74 % - % 11.41 % 25.34% QoQ % 23.47% -10.29% 0.00% 0.00% 0.00% 0.00% - Horiz. % 125.42% 101.58% 113.23% 0.00% 164.24% 0.00% 100.00%
ROE 8.73 % 7.52 % 8.42 % - % 13.62 % - % 7.70 % 13.34% QoQ % 16.09% -10.69% 0.00% 0.00% 0.00% 0.00% - Horiz. % 113.38% 97.66% 109.35% 0.00% 176.88% 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 17.07 17.52 16.30 - 16.71 - 13.50 26.36% QoQ % -2.57% 7.48% 0.00% 0.00% 0.00% 0.00% - Horiz. % 126.44% 129.78% 120.74% 0.00% 123.78% 0.00% 100.00%
EPS 2.44 2.03 2.11 - 3.13 - 1.54 58.24% QoQ % 20.20% -3.79% 0.00% 0.00% 0.00% 0.00% - Horiz. % 158.44% 131.82% 137.01% 0.00% 203.25% 0.00% 100.00%
DPS 0.00 0.00 0.00 - 1.50 - 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 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 8.53 8.76 8.15 - 8.36 - 6.75 26.29% QoQ % -2.63% 7.48% 0.00% 0.00% 0.00% 0.00% - Horiz. % 126.37% 129.78% 120.74% 0.00% 123.85% 0.00% 100.00%
EPS 1.22 1.02 1.05 - 1.57 - 0.77 58.24% QoQ % 19.61% -2.86% 0.00% 0.00% 0.00% 0.00% - Horiz. % 158.44% 132.47% 136.36% 0.00% 203.90% 0.00% 100.00%
DPS 0.00 0.00 0.00 - 0.75 - 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 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 5.54 5.02 4.72 0.00 4.58 0.00 5.93 -6.56% QoQ % 10.36% 6.36% 0.00% 0.00% 0.00% 0.00% - Horiz. % 93.42% 84.65% 79.60% 0.00% 77.23% 0.00% 100.00%
P/EPS 38.68 43.32 36.57 0.00 24.42 0.00 51.96 -25.50% QoQ % -10.71% 18.46% 0.00% 0.00% 0.00% 0.00% - Horiz. % 74.44% 83.37% 70.38% 0.00% 47.00% 0.00% 100.00%
EY 2.59 2.31 2.73 0.00 4.09 0.00 1.92 34.79% QoQ % 12.12% -15.38% 0.00% 0.00% 0.00% 0.00% - Horiz. % 134.90% 120.31% 142.19% 0.00% 213.02% 0.00% 100.00%
DY 0.00 0.00 0.00 0.00 1.96 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 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 5.92 4.97 5.09 0.00 4.61 0.00 5.93 -0.17% QoQ % 19.11% -2.36% 0.00% 0.00% 0.00% 0.00% - Horiz. % 99.83% 83.81% 85.83% 0.00% 77.74% 0.00% 100.00%
P/EPS 41.34 42.83 39.41 0.00 24.58 0.00 51.96 -20.39% QoQ % -3.48% 8.68% 0.00% 0.00% 0.00% 0.00% - Horiz. % 79.56% 82.43% 75.85% 0.00% 47.31% 0.00% 100.00%
EY 2.42 2.33 2.54 0.00 4.07 0.00 1.92 25.96% QoQ % 3.86% -8.27% 0.00% 0.00% 0.00% 0.00% - Horiz. % 126.04% 121.35% 132.29% 0.00% 211.98% 0.00% 100.00%
DY 0.00 0.00 0.00 0.00 1.95 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 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 
