[BOILERM] QoQ Quarter Result on 2017-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 56,202 54,335 68,089 56,580 55,803 45,435 58,182 -2.28% QoQ % 3.44% -20.20% 20.34% 1.39% 22.82% -21.91% - Horiz. % 96.60% 93.39% 117.03% 97.25% 95.91% 78.09% 100.00%
PBT 8,140 6,714 10,179 7,197 6,536 6,293 10,236 -14.15% QoQ % 21.24% -34.04% 41.43% 10.11% 3.86% -38.52% - Horiz. % 79.52% 65.59% 99.44% 70.31% 63.85% 61.48% 100.00%
Tax -2,235 -1,840 -3,231 -1,842 -1,653 -1,552 -3,327 -23.28% QoQ % -21.47% 43.05% -75.41% -11.43% -6.51% 53.35% - Horiz. % 67.18% 55.31% 97.11% 55.37% 49.68% 46.65% 100.00%
NP 5,905 4,874 6,948 5,355 4,883 4,741 6,909 -9.93% QoQ % 21.15% -29.85% 29.75% 9.67% 3.00% -31.38% - Horiz. % 85.47% 70.55% 100.56% 77.51% 70.68% 68.62% 100.00%
NP to SH 5,516 4,932 6,104 5,003 4,802 4,666 6,486 -10.23% QoQ % 11.84% -19.20% 22.01% 4.19% 2.91% -28.06% - Horiz. % 85.04% 76.04% 94.11% 77.14% 74.04% 71.94% 100.00%
Tax Rate 27.46 % 27.41 % 31.74 % 25.59 % 25.29 % 24.66 % 32.50 % -10.62% QoQ % 0.18% -13.64% 24.03% 1.19% 2.55% -24.12% - Horiz. % 84.49% 84.34% 97.66% 78.74% 77.82% 75.88% 100.00%
Total Cost 50,297 49,461 61,141 51,225 50,920 40,694 51,273 -1.27% QoQ % 1.69% -19.10% 19.36% 0.60% 25.13% -20.63% - Horiz. % 98.10% 96.47% 119.25% 99.91% 99.31% 79.37% 100.00%
Net Worth 185,760 190,920 190,920 180,599 175,440 175,440 170,280 5.97% QoQ % -2.70% 0.00% 5.71% 2.94% 0.00% 3.03% - Horiz. % 109.09% 112.12% 112.12% 106.06% 103.03% 103.03% 100.00%
Dividend 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - 9,030 - - - 7,740 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 116.67% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 147.94 % - % - % - % 119.33 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 123.98% 0.00% 0.00% 0.00% 100.00%
Equity 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 185,760 190,920 190,920 180,599 175,440 175,440 170,280 5.97% QoQ % -2.70% 0.00% 5.71% 2.94% 0.00% 3.03% - Horiz. % 109.09% 112.12% 112.12% 106.06% 103.03% 103.03% 100.00%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 - 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 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 10.51 % 8.97 % 10.20 % 9.46 % 8.75 % 10.43 % 11.87 % -7.79% QoQ % 17.17% -12.06% 7.82% 8.11% -16.11% -12.13% - Horiz. % 88.54% 75.57% 85.93% 79.70% 73.72% 87.87% 100.00%
ROE 2.97 % 2.58 % 3.20 % 2.77 % 2.74 % 2.66 % 3.81 % -15.29% QoQ % 15.12% -19.38% 15.52% 1.09% 3.01% -30.18% - Horiz. % 77.95% 67.72% 83.99% 72.70% 71.92% 69.82% 100.00%
Per Share 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 10.89 10.53 13.20 10.97 10.81 8.81 11.28 -2.32% QoQ % 3.42% -20.23% 20.33% 1.48% 22.70% -21.90% - Horiz. % 96.54% 93.35% 117.02% 97.25% 95.83% 78.10% 100.00%
EPS 1.07 0.96 1.18 0.97 0.93 0.90 1.26 -10.32% QoQ % 11.46% -18.64% 21.65% 4.30% 3.33% -28.57% - Horiz. % 84.92% 76.19% 93.65% 76.98% 73.81% 71.43% 100.00%
DPS 0.00 0.00 1.75 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% 116.67% 0.00% 0.00% 0.00% 100.00%
NAPS 0.3600 0.3700 0.3700 0.3500 0.3400 0.3400 0.3300 5.97% QoQ % -2.70% 0.00% 5.71% 2.94% 0.00% 3.03% - Horiz. % 109.09% 112.12% 112.12% 106.06% 103.03% 103.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 10.89 10.53 13.20 10.97 10.81 8.81 11.28 -2.32% QoQ % 3.42% -20.23% 20.33% 1.48% 22.70% -21.90% - Horiz. % 96.54% 93.35% 117.02% 97.25% 95.83% 78.10% 100.00%
EPS 1.07 0.96 1.18 0.97 0.93 0.90 1.26 -10.32% QoQ % 11.46% -18.64% 21.65% 4.30% 3.33% -28.57% - Horiz. % 84.92% 76.19% 93.65% 76.98% 73.81% 71.43% 100.00%
DPS 0.00 0.00 1.75 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% 116.67% 0.00% 0.00% 0.00% 100.00%
NAPS 0.3600 0.3700 0.3700 0.3500 0.3400 0.3400 0.3300 5.97% QoQ % -2.70% 0.00% 5.71% 2.94% 0.00% 3.03% - Horiz. % 109.09% 112.12% 112.12% 106.06% 103.03% 103.03% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.6650 0.6850 0.6700 0.8250 0.9100 0.9350 0.8450 -
P/RPS 6.11 6.51 5.08 7.52 8.41 10.62 7.49 -12.68% QoQ % -6.14% 28.15% -32.45% -10.58% -20.81% 41.79% - Horiz. % 81.58% 86.92% 67.82% 100.40% 112.28% 141.79% 100.00%
P/EPS 62.21 71.67 56.64 85.09 97.78 103.40 67.22 -5.03% QoQ % -13.20% 26.54% -33.44% -12.98% -5.44% 53.82% - Horiz. % 92.55% 106.62% 84.26% 126.58% 145.46% 153.82% 100.00%
EY 1.61 1.40 1.77 1.18 1.02 0.97 1.49 5.29% QoQ % 15.00% -20.90% 50.00% 15.69% 5.15% -34.90% - Horiz. % 108.05% 93.96% 118.79% 79.19% 68.46% 65.10% 100.00%
DY 0.00 0.00 2.61 0.00 0.00 0.00 1.78 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 146.63% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.85 1.85 1.81 2.36 2.68 2.75 2.56 -19.45% QoQ % 0.00% 2.21% -23.31% -11.94% -2.55% 7.42% - Horiz. % 72.27% 72.27% 70.70% 92.19% 104.69% 107.42% 100.00%
Price Multiplier on Announcement Date 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 23/08/18 - 13/02/18 22/11/17 22/08/17 24/05/17 -
Price 0.6100 0.7250 0.6950 0.7800 0.8350 0.9000 1.0500 -
P/RPS 5.60 6.89 5.27 7.11 7.72 10.22 9.31 -28.72% QoQ % -18.72% 30.74% -25.88% -7.90% -24.46% 9.77% - Horiz. % 60.15% 74.01% 56.61% 76.37% 82.92% 109.77% 100.00%
P/EPS 57.06 75.85 58.75 80.45 89.73 99.53 83.53 -22.42% QoQ % -24.77% 29.11% -26.97% -10.34% -9.85% 19.15% - Horiz. % 68.31% 90.81% 70.33% 96.31% 107.42% 119.15% 100.00%
EY 1.75 1.32 1.70 1.24 1.11 1.00 1.20 28.57% QoQ % 32.58% -22.35% 37.10% 11.71% 11.00% -16.67% - Horiz. % 145.83% 110.00% 141.67% 103.33% 92.50% 83.33% 100.00%
DY 0.00 0.00 2.52 0.00 0.00 0.00 1.43 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 176.22% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.69 1.96 1.88 2.23 2.46 2.65 3.18 -34.36% QoQ % -13.78% 4.26% -15.70% -9.35% -7.17% -16.67% - Horiz. % 53.14% 61.64% 59.12% 70.13% 77.36% 83.33% 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 31.12.17(Announcement).pdf 
