[BOILERM] YoY Cumulative Quarter Result on 2015-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 CAGR
Revenue 110,537 101,238 116,194 129,155 142,028 106,824 87,250 4.08% YoY % 9.19% -12.87% -10.04% -9.06% 32.96% 22.43% - Horiz. % 126.69% 116.03% 133.17% 148.03% 162.78% 122.43% 100.00%
PBT 14,854 12,829 13,646 25,566 29,203 18,167 14,514 0.39% YoY % 15.78% -5.99% -46.62% -12.45% 60.75% 25.17% - Horiz. % 102.34% 88.39% 94.02% 176.15% 201.21% 125.17% 100.00%
Tax -4,075 -3,205 -3,323 -6,009 -7,731 -4,679 -3,840 1.01% YoY % -27.15% 3.55% 44.70% 22.27% -65.23% -21.85% - Horiz. % 106.12% 83.46% 86.54% 156.48% 201.33% 121.85% 100.00%
NP 10,779 9,624 10,323 19,557 21,472 13,488 10,674 0.17% YoY % 12.00% -6.77% -47.22% -8.92% 59.19% 26.36% - Horiz. % 100.98% 90.16% 96.71% 183.22% 201.16% 126.36% 100.00%
NP to SH 10,448 9,468 10,110 19,557 21,472 13,488 10,674 -0.36% YoY % 10.35% -6.35% -48.30% -8.92% 59.19% 26.36% - Horiz. % 97.88% 88.70% 94.72% 183.22% 201.16% 126.36% 100.00%
Tax Rate 27.43 % 24.98 % 24.35 % 23.50 % 26.47 % 25.76 % 26.46 % 0.61% YoY % 9.81% 2.59% 3.62% -11.22% 2.76% -2.65% - Horiz. % 103.67% 94.41% 92.03% 88.81% 100.04% 97.35% 100.00%
Total Cost 99,758 91,614 105,871 109,598 120,556 93,336 76,576 4.57% YoY % 8.89% -13.47% -3.40% -9.09% 29.16% 21.89% - Horiz. % 130.27% 119.64% 138.26% 143.12% 157.43% 121.89% 100.00%
Net Worth 185,760 175,440 159,960 134,159 116,099 85,140 69,660 18.03% YoY % 5.88% 9.68% 19.23% 15.56% 36.36% 22.22% - Horiz. % 266.67% 251.85% 229.63% 192.59% 166.67% 122.22% 100.00%
Dividend 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 CAGR
Net Worth 185,760 175,440 159,960 134,159 116,099 85,140 69,660 18.03% YoY % 5.88% 9.68% 19.23% 15.56% 36.36% 22.22% - Horiz. % 266.67% 251.85% 229.63% 192.59% 166.67% 122.22% 100.00%
NOSH 516,000 516,000 516,000 516,000 258,000 258,000 258,000 12.43% YoY % 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 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 CAGR
NP Margin 9.75 % 9.51 % 8.88 % 15.14 % 15.12 % 12.63 % 12.23 % -3.76% YoY % 2.52% 7.09% -41.35% 0.13% 19.71% 3.27% - Horiz. % 79.72% 77.76% 72.61% 123.79% 123.63% 103.27% 100.00%
ROE 5.62 % 5.40 % 6.32 % 14.58 % 18.49 % 15.84 % 15.32 % -15.59% YoY % 4.07% -14.56% -56.65% -21.15% 16.73% 3.39% - Horiz. % 36.68% 35.25% 41.25% 95.17% 120.69% 103.39% 100.00%
Per Share 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 CAGR
RPS 21.42 19.62 22.52 25.03 55.05 41.40 33.82 -7.43% YoY % 9.17% -12.88% -10.03% -54.53% 32.97% 22.41% - Horiz. % 63.34% 58.01% 66.59% 74.01% 162.77% 122.41% 100.00%
EPS 2.02 1.83 1.96 3.79 8.32 5.23 4.14 -11.42% YoY % 10.38% -6.63% -48.28% -54.45% 59.08% 26.33% - Horiz. % 48.79% 44.20% 47.34% 91.55% 200.97% 126.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3600 0.3400 0.3100 0.2600 0.4500 0.3300 0.2700 4.98% YoY % 5.88% 9.68% 19.23% -42.22% 36.36% 22.22% - Horiz. % 133.33% 125.93% 114.81% 96.30% 166.67% 122.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 CAGR
RPS 21.42 19.62 22.52 25.03 27.52 20.70 16.91 4.08% YoY % 9.17% -12.88% -10.03% -9.05% 32.95% 22.41% - Horiz. % 126.67% 116.03% 133.18% 148.02% 162.74% 122.41% 100.00%
EPS 2.02 1.83 1.96 3.79 4.16 2.61 2.07 -0.41% YoY % 10.38% -6.63% -48.28% -8.89% 59.39% 26.09% - Horiz. % 97.58% 88.41% 94.69% 183.09% 200.97% 126.09% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3600 0.3400 0.3100 0.2600 0.2250 0.1650 0.1350 18.03% YoY % 5.88% 9.68% 19.23% 15.56% 36.36% 22.22% - Horiz. % 266.67% 251.85% 229.63% 192.59% 166.67% 122.22% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 -
Price 0.6650 0.9100 0.9950 1.1000 3.5600 1.7600 0.8800 -
P/RPS 3.10 4.64 4.42 4.39 6.47 4.25 2.60 3.02% YoY % -33.19% 4.98% 0.68% -32.15% 52.24% 63.46% - Horiz. % 119.23% 178.46% 170.00% 168.85% 248.85% 163.46% 100.00%
P/EPS 32.84 49.59 50.78 29.02 42.78 33.67 21.27 7.62% YoY % -33.78% -2.34% 74.98% -32.16% 27.06% 58.30% - Horiz. % 154.40% 233.15% 238.74% 136.44% 201.13% 158.30% 100.00%
EY 3.04 2.02 1.97 3.45 2.34 2.97 4.70 -7.10% YoY % 50.50% 2.54% -42.90% 47.44% -21.21% -36.81% - Horiz. % 64.68% 42.98% 41.91% 73.40% 49.79% 63.19% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.85 2.68 3.21 4.23 7.91 5.33 3.26 -9.13% YoY % -30.97% -16.51% -24.11% -46.52% 48.41% 63.50% - Horiz. % 56.75% 82.21% 98.47% 129.75% 242.64% 163.50% 100.00%
Price Multiplier on Announcement Date 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 CAGR
Date 22/11/18 22/11/17 17/11/16 19/11/15 18/11/14 25/11/13 14/12/12 -
Price 0.6100 0.8350 0.8600 1.1200 1.6300 2.4000 0.8700 -
P/RPS 2.85 4.26 3.82 4.47 2.96 5.80 2.57 1.76% YoY % -33.10% 11.52% -14.54% 51.01% -48.97% 125.68% - Horiz. % 110.89% 165.76% 148.64% 173.93% 115.18% 225.68% 100.00%
P/EPS 30.13 45.51 43.89 29.55 19.59 45.91 21.03 6.26% YoY % -33.79% 3.69% 48.53% 50.84% -57.33% 118.31% - Horiz. % 143.27% 216.41% 208.70% 140.51% 93.15% 218.31% 100.00%
EY 3.32 2.20 2.28 3.38 5.11 2.18 4.76 -5.91% YoY % 50.91% -3.51% -32.54% -33.86% 134.40% -54.20% - Horiz. % 69.75% 46.22% 47.90% 71.01% 107.35% 45.80% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.69 2.46 2.77 4.31 3.62 7.27 3.22 -10.32% YoY % -31.30% -11.19% -35.73% 19.06% -50.21% 125.78% - Horiz. % 52.48% 76.40% 86.02% 133.85% 112.42% 225.78% 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 15.pdf 
