[BOILERM] YoY Quarter Result on 2015-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 CAGR
Revenue 54,335 45,435 61,720 60,018 74,142 51,530 42,047 4.43% YoY % 19.59% -26.39% 2.84% -19.05% 43.88% 22.55% - Horiz. % 129.22% 108.06% 146.79% 142.74% 176.33% 122.55% 100.00%
PBT 6,714 6,293 8,665 10,268 13,719 8,521 7,353 -1.52% YoY % 6.69% -27.37% -15.61% -25.15% 61.00% 15.88% - Horiz. % 91.31% 85.58% 117.84% 139.64% 186.58% 115.88% 100.00%
Tax -1,840 -1,552 -2,067 -2,444 -3,642 -2,183 -1,920 -0.72% YoY % -18.56% 24.92% 15.43% 32.89% -66.83% -13.70% - Horiz. % 95.83% 80.83% 107.66% 127.29% 189.69% 113.70% 100.00%
NP 4,874 4,741 6,598 7,824 10,077 6,338 5,433 -1.82% YoY % 2.81% -28.14% -15.67% -22.36% 58.99% 16.66% - Horiz. % 89.71% 87.26% 121.44% 144.01% 185.48% 116.66% 100.00%
NP to SH 4,932 4,666 6,435 7,824 10,077 6,338 5,433 -1.62% YoY % 5.70% -27.49% -17.75% -22.36% 58.99% 16.66% - Horiz. % 90.78% 85.88% 118.44% 144.01% 185.48% 116.66% 100.00%
Tax Rate 27.41 % 24.66 % 23.85 % 23.80 % 26.55 % 25.62 % 26.11 % 0.82% YoY % 11.15% 3.40% 0.21% -10.36% 3.63% -1.88% - Horiz. % 104.98% 94.45% 91.34% 91.15% 101.69% 98.12% 100.00%
Total Cost 49,461 40,694 55,122 52,194 64,065 45,192 36,614 5.21% YoY % 21.54% -26.17% 5.61% -18.53% 41.76% 23.43% - Horiz. % 135.09% 111.14% 150.55% 142.55% 174.97% 123.43% 100.00%
Net Worth 190,920 175,440 165,119 139,320 116,099 85,140 64,500 20.13% YoY % 8.82% 6.25% 18.52% 20.00% 36.36% 32.00% - Horiz. % 296.00% 272.00% 256.00% 216.00% 180.00% 132.00% 100.00%
Dividend 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 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 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 CAGR
Net Worth 190,920 175,440 165,119 139,320 116,099 85,140 64,500 20.13% YoY % 8.82% 6.25% 18.52% 20.00% 36.36% 32.00% - Horiz. % 296.00% 272.00% 256.00% 216.00% 180.00% 132.00% 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 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 CAGR
NP Margin 8.97 % 10.43 % 10.69 % 13.04 % 13.59 % 12.30 % 12.92 % -5.98% YoY % -14.00% -2.43% -18.02% -4.05% 10.49% -4.80% - Horiz. % 69.43% 80.73% 82.74% 100.93% 105.19% 95.20% 100.00%
ROE 2.58 % 2.66 % 3.90 % 5.62 % 8.68 % 7.44 % 8.42 % -18.12% YoY % -3.01% -31.79% -30.60% -35.25% 16.67% -11.64% - Horiz. % 30.64% 31.59% 46.32% 66.75% 103.09% 88.36% 100.00%
Per Share 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 CAGR
RPS 10.53 8.81 11.96 11.63 28.74 19.97 16.30 -7.12% YoY % 19.52% -26.34% 2.84% -59.53% 43.92% 22.52% - Horiz. % 64.60% 54.05% 73.37% 71.35% 176.32% 122.52% 100.00%
EPS 0.96 0.90 1.25 1.52 3.91 2.46 2.11 -12.46% YoY % 6.67% -28.00% -17.76% -61.13% 58.94% 16.59% - Horiz. % 45.50% 42.65% 59.24% 72.04% 185.31% 116.59% 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 0.3700 0.3400 0.3200 0.2700 0.4500 0.3300 0.2500 6.85% YoY % 8.82% 6.25% 18.52% -40.00% 36.36% 32.00% - Horiz. % 148.00% 136.00% 128.00% 108.00% 180.00% 132.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 CAGR
RPS 10.53 8.81 11.96 11.63 14.37 9.99 8.15 4.42% YoY % 19.52% -26.34% 2.84% -19.07% 43.84% 22.58% - Horiz. % 129.20% 108.10% 146.75% 142.70% 176.32% 122.58% 100.00%
EPS 0.96 0.90 1.25 1.52 1.95 1.23 1.05 -1.50% YoY % 6.67% -28.00% -17.76% -22.05% 58.54% 17.14% - Horiz. % 91.43% 85.71% 119.05% 144.76% 185.71% 117.14% 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 0.3700 0.3400 0.3200 0.2700 0.2250 0.1650 0.1250 20.13% YoY % 8.82% 6.25% 18.52% 20.00% 36.36% 32.00% - Horiz. % 296.00% 272.00% 256.00% 216.00% 180.00% 132.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 31/07/12 -
Price 0.6850 0.9350 1.0200 1.4600 2.9900 1.3900 0.7700 -
P/RPS 6.51 10.62 8.53 12.55 10.40 6.96 4.72 5.58% YoY % -38.70% 24.50% -32.03% 20.67% 49.43% 47.46% - Horiz. % 137.92% 225.00% 180.72% 265.89% 220.34% 147.46% 100.00%
P/EPS 71.67 103.40 81.79 96.29 76.55 56.58 36.57 12.04% YoY % -30.69% 26.42% -15.06% 25.79% 35.30% 54.72% - Horiz. % 195.98% 282.75% 223.65% 263.30% 209.32% 154.72% 100.00%
EY 1.40 0.97 1.22 1.04 1.31 1.77 2.73 -10.67% YoY % 44.33% -20.49% 17.31% -20.61% -25.99% -35.16% - Horiz. % 51.28% 35.53% 44.69% 38.10% 47.99% 64.84% 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 2.75 3.19 5.41 6.64 4.21 3.08 -8.25% YoY % -32.73% -13.79% -41.04% -18.52% 57.72% 36.69% - Horiz. % 60.06% 89.29% 103.57% 175.65% 215.58% 136.69% 100.00%
Price Multiplier on Announcement Date 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 CAGR
Date 23/08/18 22/08/17 17/08/16 19/08/15 19/08/14 20/08/13 13/09/12 -
Price 0.7250 0.9000 1.0300 1.1600 3.3500 1.7500 0.8300 -
P/RPS 6.89 10.22 8.61 9.97 11.66 8.76 5.09 5.25% YoY % -32.58% 18.70% -13.64% -14.49% 33.11% 72.10% - Horiz. % 135.36% 200.79% 169.16% 195.87% 229.08% 172.10% 100.00%
P/EPS 75.85 99.53 82.59 76.50 85.77 71.24 39.41 11.70% YoY % -23.79% 20.51% 7.96% -10.81% 20.40% 80.77% - Horiz. % 192.46% 252.55% 209.57% 194.11% 217.64% 180.77% 100.00%
EY 1.32 1.00 1.21 1.31 1.17 1.40 2.54 -10.47% YoY % 32.00% -17.36% -7.63% 11.97% -16.43% -44.88% - Horiz. % 51.97% 39.37% 47.64% 51.57% 46.06% 55.12% 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 1.96 2.65 3.22 4.30 7.44 5.30 3.32 -8.52% YoY % -26.04% -17.70% -25.12% -42.20% 40.38% 59.64% - Horiz. % 59.04% 79.82% 96.99% 129.52% 224.10% 159.64% 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 15.pdf 
