[BOILERM] QoQ TTM Result on 2013-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 CAGR
Revenue 264,632 242,020 166,481 106,824 51,530 42,047 42,047 268.31% QoQ % 9.34% 45.37% 55.85% 107.30% 22.55% 0.00% - Horiz. % 629.37% 575.59% 395.94% 254.06% 122.55% 100.00% 100.00%
PBT 43,378 38,180 27,983 18,167 8,521 7,353 7,353 251.80% QoQ % 13.61% 36.44% 54.03% 113.20% 15.88% 0.00% - Horiz. % 589.94% 519.24% 380.57% 247.07% 115.88% 100.00% 100.00%
Tax -8,623 -7,164 -7,208 -4,679 -2,183 -1,920 -1,920 189.97% QoQ % -20.37% 0.61% -54.05% -114.34% -13.70% 0.00% - Horiz. % 449.11% 373.12% 375.42% 243.70% 113.70% 100.00% 100.00%
NP 34,755 31,016 20,775 13,488 6,338 5,433 5,433 272.59% QoQ % 12.06% 49.29% 54.03% 112.81% 16.66% 0.00% - Horiz. % 639.70% 570.88% 382.39% 248.26% 116.66% 100.00% 100.00%
NP to SH 34,755 31,016 20,775 13,488 6,338 5,433 5,433 272.59% QoQ % 12.06% 49.29% 54.03% 112.81% 16.66% 0.00% - Horiz. % 639.70% 570.88% 382.39% 248.26% 116.66% 100.00% 100.00%
Tax Rate 19.88 % 18.76 % 25.76 % 25.76 % 25.62 % 26.11 % 26.11 % -17.57% QoQ % 5.97% -27.17% 0.00% 0.55% -1.88% 0.00% - Horiz. % 76.14% 71.85% 98.66% 98.66% 98.12% 100.00% 100.00%
Total Cost 229,877 211,004 145,706 93,336 45,192 36,614 36,614 267.68% QoQ % 8.94% 44.81% 56.11% 106.53% 23.43% 0.00% - Horiz. % 627.84% 576.29% 397.95% 254.92% 123.43% 100.00% 100.00%
Net Worth 116,099 105,779 92,880 85,140 85,140 79,980 0 - QoQ % 9.76% 13.89% 9.09% 0.00% 6.45% 0.00% - Horiz. % 145.16% 132.26% 116.13% 106.45% 106.45% 100.00% -
Dividend 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 CAGR
Div 7,740 7,740 0 0 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% - - - - -
Div Payout % 22.27 % 24.95 % - % - % - % - % - % - QoQ % -10.74% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 89.26% 100.00% - - - - -
Equity 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 CAGR
Net Worth 116,099 105,779 92,880 85,140 85,140 79,980 0 - QoQ % 9.76% 13.89% 9.09% 0.00% 6.45% 0.00% - Horiz. % 145.16% 132.26% 116.13% 106.45% 106.45% 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 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 CAGR
NP Margin 13.13 % 12.82 % 12.48 % 12.63 % 12.30 % 12.92 % 12.92 % 1.15% QoQ % 2.42% 2.72% -1.19% 2.68% -4.80% 0.00% - Horiz. % 101.63% 99.23% 96.59% 97.76% 95.20% 100.00% 100.00%
ROE 29.94 % 29.32 % 22.37 % 15.84 % 7.44 % 6.79 % - % - QoQ % 2.11% 31.07% 41.22% 112.90% 9.57% 0.00% - Horiz. % 440.94% 431.81% 329.46% 233.28% 109.57% 100.00% -
Per Share 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 CAGR
RPS 102.57 93.81 64.53 41.40 19.97 16.30 16.30 268.27% QoQ % 9.34% 45.37% 55.87% 107.31% 22.52% 0.00% - Horiz. % 629.26% 575.52% 395.89% 253.99% 122.52% 100.00% 100.00%
EPS 13.47 12.02 8.05 5.23 2.46 2.11 2.11 272.04% QoQ % 12.06% 49.32% 53.92% 112.60% 16.59% 0.00% - Horiz. % 638.39% 569.67% 381.52% 247.87% 116.59% 100.00% 100.00%
DPS 3.00 3.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% - - - - -
NAPS 0.4500 0.4100 0.3600 0.3300 0.3300 0.3100 0.0000 - QoQ % 9.76% 13.89% 9.09% 0.00% 6.45% 0.00% - Horiz. % 145.16% 132.26% 116.13% 106.45% 106.45% 100.00% -
Adjusted Per Share Value based on latest NOSH - 516,000 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 CAGR
RPS 51.29 46.90 32.26 20.70 9.99 8.15 8.15 268.29% QoQ % 9.36% 45.38% 55.85% 107.21% 22.58% 0.00% - Horiz. % 629.33% 575.46% 395.83% 253.99% 122.58% 100.00% 100.00%
EPS 6.74 6.01 4.03 2.61 1.23 1.05 1.05 273.50% QoQ % 12.15% 49.13% 54.41% 112.20% 17.14% 0.00% - Horiz. % 641.90% 572.38% 383.81% 248.57% 117.14% 100.00% 100.00%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% - - - - -
NAPS 0.2250 0.2050 0.1800 0.1650 0.1650 0.1550 0.0000 - QoQ % 9.76% 13.89% 9.09% 0.00% 6.45% 0.00% - Horiz. % 145.16% 132.26% 116.13% 106.45% 106.45% 100.00% -
Price Multiplier on Financial Quarter End Date 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/01/13 -
Price 2.9900 2.9500 2.6000 1.7600 1.3900 0.9950 0.9450 -
P/RPS 2.92 3.14 4.03 4.25 6.96 6.11 5.80 -38.52% QoQ % -7.01% -22.08% -5.18% -38.94% 13.91% 5.34% - Horiz. % 50.34% 54.14% 69.48% 73.28% 120.00% 105.34% 100.00%
P/EPS 22.20 24.54 32.29 33.67 56.58 47.25 44.88 -39.28% QoQ % -9.54% -24.00% -4.10% -40.49% 19.75% 5.28% - Horiz. % 49.47% 54.68% 71.95% 75.02% 126.07% 105.28% 100.00%
EY 4.51 4.08 3.10 2.97 1.77 2.12 2.23 64.73% QoQ % 10.54% 31.61% 4.38% 67.80% -16.51% -4.93% - Horiz. % 202.24% 182.96% 139.01% 133.18% 79.37% 95.07% 100.00%
DY 1.00 1.02 0.00 0.00 0.00 0.00 0.00 - QoQ % -1.96% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 98.04% 100.00% - - - - -
P/NAPS 6.64 7.20 7.22 5.33 4.21 3.21 0.00 - QoQ % -7.78% -0.28% 35.46% 26.60% 31.15% 0.00% - Horiz. % 206.85% 224.30% 224.92% 166.04% 131.15% 100.00% -
Price Multiplier on Announcement Date 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 CAGR
Date 19/08/14 21/05/14 19/02/14 25/11/13 20/08/13 29/05/13 - -
Price 3.3500 3.0000 2.8000 2.4000 1.7500 1.4000 0.0000 -
P/RPS 3.27 3.20 4.34 5.80 8.76 8.59 0.00 - QoQ % 2.19% -26.27% -25.17% -33.79% 1.98% 0.00% - Horiz. % 38.07% 37.25% 50.52% 67.52% 101.98% 100.00% -
P/EPS 24.87 24.95 34.77 45.91 71.24 66.48 0.00 - QoQ % -0.32% -28.24% -24.26% -35.56% 7.16% 0.00% - Horiz. % 37.41% 37.53% 52.30% 69.06% 107.16% 100.00% -
EY 4.02 4.01 2.88 2.18 1.40 1.50 0.00 - QoQ % 0.25% 39.24% 32.11% 55.71% -6.67% 0.00% - Horiz. % 268.00% 267.33% 192.00% 145.33% 93.33% 100.00% -
DY 0.90 1.00 0.00 0.00 0.00 0.00 0.00 - QoQ % -10.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 90.00% 100.00% - - - - -
P/NAPS 7.44 7.32 7.78 7.27 5.30 4.52 0.00 - QoQ % 1.64% -5.91% 7.02% 37.17% 17.26% 0.00% - Horiz. % 164.60% 161.95% 172.12% 160.84% 117.26% 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 30 9 13.pdf 
