[BOILERM] YoY Cumulative Quarter Result on 2014-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 CAGR
Revenue 157,818 179,008 192,633 208,158 166,481 131,281 88,263 8.76% YoY % -11.84% -7.07% -7.46% 25.03% 26.81% 48.74% - Horiz. % 178.80% 202.81% 218.25% 235.84% 188.62% 148.74% 100.00%
PBT 20,026 22,155 32,922 41,841 27,983 22,583 13,506 5.86% YoY % -9.61% -32.70% -21.32% 49.52% 23.91% 67.21% - Horiz. % 148.27% 164.04% 243.76% 309.80% 207.19% 167.21% 100.00%
Tax -5,047 -5,206 -6,775 -10,728 -7,208 -5,607 -2,914 8.26% YoY % 3.05% 23.16% 36.85% -48.83% -28.55% -92.42% - Horiz. % 173.20% 178.65% 232.50% 368.15% 247.36% 192.42% 100.00%
NP 14,979 16,949 26,147 31,113 20,775 16,976 10,592 5.14% YoY % -11.62% -35.18% -15.96% 49.76% 22.38% 60.27% - Horiz. % 141.42% 160.02% 246.86% 293.74% 196.14% 160.27% 100.00%
NP to SH 14,471 16,567 26,147 31,113 20,775 16,976 15,449 -0.94% YoY % -12.65% -36.64% -15.96% 49.76% 22.38% 9.88% - Horiz. % 93.67% 107.24% 169.25% 201.39% 134.47% 109.88% 100.00%
Tax Rate 25.20 % 23.50 % 20.58 % 25.64 % 25.76 % 24.83 % 21.58 % 2.27% YoY % 7.23% 14.19% -19.73% -0.47% 3.75% 15.06% - Horiz. % 116.77% 108.90% 95.37% 118.81% 119.37% 115.06% 100.00%
Total Cost 142,839 162,059 166,486 177,045 145,706 114,305 77,671 9.20% YoY % -11.86% -2.66% -5.96% 21.51% 27.47% 47.17% - Horiz. % 183.90% 208.65% 214.35% 227.94% 187.59% 147.17% 100.00%
Net Worth 180,599 159,960 149,639 123,839 92,880 72,240 42,281 23.34% YoY % 12.90% 6.90% 20.83% 33.33% 28.57% 70.85% - Horiz. % 427.14% 378.32% 353.91% 292.89% 219.67% 170.85% 100.00%
Dividend 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 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 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 CAGR
Net Worth 180,599 159,960 149,639 123,839 92,880 72,240 42,281 23.34% YoY % 12.90% 6.90% 20.83% 33.33% 28.57% 70.85% - Horiz. % 427.14% 378.32% 353.91% 292.89% 219.67% 170.85% 100.00%
NOSH 516,000 516,000 516,000 516,000 258,000 258,000 325,242 6.90% YoY % 0.00% 0.00% 0.00% 100.00% 0.00% -20.67% - Horiz. % 158.65% 158.65% 158.65% 158.65% 79.33% 79.33% 100.00%
Ratio Analysis 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 CAGR
NP Margin 9.49 % 9.47 % 13.57 % 14.95 % 12.48 % 12.93 % 12.00 % -3.33% YoY % 0.21% -30.21% -9.23% 19.79% -3.48% 7.75% - Horiz. % 79.08% 78.92% 113.08% 124.58% 104.00% 107.75% 100.00%
ROE 8.01 % 10.36 % 17.47 % 25.12 % 22.37 % 23.50 % 36.54 % -19.69% YoY % -22.68% -40.70% -30.45% 12.29% -4.81% -35.69% - Horiz. % 21.92% 28.35% 47.81% 68.75% 61.22% 64.31% 100.00%
Per Share 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 CAGR
RPS 30.58 34.69 37.33 40.34 64.53 50.88 27.14 1.74% YoY % -11.85% -7.07% -7.46% -37.49% 26.83% 87.47% - Horiz. % 112.68% 127.82% 137.55% 148.64% 237.77% 187.47% 100.00%
EPS 2.80 3.21 5.07 9.39 8.05 6.58 4.75 -7.35% YoY % -12.77% -36.69% -46.01% 16.65% 22.34% 38.53% - Horiz. % 58.95% 67.58% 106.74% 197.68% 169.47% 138.53% 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 0.3500 0.3100 0.2900 0.2400 0.3600 0.2800 0.1300 15.39% YoY % 12.90% 6.90% 20.83% -33.33% 28.57% 115.38% - Horiz. % 269.23% 238.46% 223.08% 184.62% 276.92% 215.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 CAGR
RPS 30.58 34.69 37.33 40.34 32.26 25.44 17.11 8.75% YoY % -11.85% -7.07% -7.46% 25.05% 26.81% 48.68% - Horiz. % 178.73% 202.75% 218.18% 235.77% 188.54% 148.68% 100.00%
EPS 2.80 3.21 5.07 9.39 4.03 3.29 2.99 -0.94% YoY % -12.77% -36.69% -46.01% 133.00% 22.49% 10.03% - Horiz. % 93.65% 107.36% 169.57% 314.05% 134.78% 110.03% 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 0.3500 0.3100 0.2900 0.2400 0.1800 0.1400 0.0819 23.35% YoY % 12.90% 6.90% 20.83% 33.33% 28.57% 70.94% - Horiz. % 427.35% 378.51% 354.09% 293.04% 219.78% 170.94% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/01/13 - -
Price 0.8250 0.8150 1.1600 1.4500 2.6000 0.9450 0.0000 -
P/RPS 2.70 2.35 3.11 3.59 4.03 1.86 0.00 - YoY % 14.89% -24.44% -13.37% -10.92% 116.67% 0.00% - Horiz. % 145.16% 126.34% 167.20% 193.01% 216.67% 100.00% -
P/EPS 29.42 25.38 22.89 24.05 32.29 14.36 0.00 - YoY % 15.92% 10.88% -4.82% -25.52% 124.86% 0.00% - Horiz. % 204.87% 176.74% 159.40% 167.48% 224.86% 100.00% -
EY 3.40 3.94 4.37 4.16 3.10 6.96 0.00 - YoY % -13.71% -9.84% 5.05% 34.19% -55.46% 0.00% - Horiz. % 48.85% 56.61% 62.79% 59.77% 44.54% 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 2.36 2.63 4.00 6.04 7.22 3.38 0.00 - YoY % -10.27% -34.25% -33.77% -16.34% 113.61% 0.00% - Horiz. % 69.82% 77.81% 118.34% 178.70% 213.61% 100.00% -
Price Multiplier on Announcement Date 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 CAGR
Date 13/02/18 22/02/17 24/02/16 25/02/15 19/02/14 19/03/13 - -
Price 0.7800 0.8800 1.0500 1.5000 2.8000 1.0100 0.0000 -
P/RPS 2.55 2.54 2.81 3.72 4.34 1.98 0.00 - YoY % 0.39% -9.61% -24.46% -14.29% 119.19% 0.00% - Horiz. % 128.79% 128.28% 141.92% 187.88% 219.19% 100.00% -
P/EPS 27.81 27.41 20.72 24.88 34.77 15.35 0.00 - YoY % 1.46% 32.29% -16.72% -28.44% 126.51% 0.00% - Horiz. % 181.17% 178.57% 134.98% 162.08% 226.51% 100.00% -
EY 3.60 3.65 4.83 4.02 2.88 6.51 0.00 - YoY % -1.37% -24.43% 20.15% 39.58% -55.76% 0.00% - Horiz. % 55.30% 56.07% 74.19% 61.75% 44.24% 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 2.23 2.84 3.62 6.25 7.78 3.61 0.00 - YoY % -21.48% -21.55% -42.08% -19.67% 115.51% 0.00% - Horiz. % 61.77% 78.67% 100.28% 173.13% 215.51% 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 14.pdf 
