[BOILERM] YoY Quarter Result on 2016-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 CAGR
Revenue 52,011 56,580 62,814 63,478 66,130 59,657 44,031 2.85% YoY % -8.08% -9.92% -1.05% -4.01% 10.85% 35.49% - Horiz. % 118.12% 128.50% 142.66% 144.17% 150.19% 135.49% 100.00%
PBT 7,611 7,197 8,509 7,356 12,638 9,816 8,069 -0.98% YoY % 5.75% -15.42% 15.67% -41.79% 28.75% 21.65% - Horiz. % 94.32% 89.19% 105.45% 91.16% 156.62% 121.65% 100.00%
Tax -1,556 -1,842 -1,883 -766 -2,997 -2,529 -1,766 -2.12% YoY % 15.53% 2.18% -145.82% 74.44% -18.51% -43.20% - Horiz. % 88.11% 104.30% 106.63% 43.37% 169.71% 143.20% 100.00%
NP 6,055 5,355 6,626 6,590 9,641 7,287 6,303 -0.68% YoY % 13.07% -19.18% 0.55% -31.65% 32.30% 15.61% - Horiz. % 96.07% 84.96% 105.12% 104.55% 152.96% 115.61% 100.00%
NP to SH 5,810 5,003 6,457 6,590 9,641 7,287 6,303 -1.37% YoY % 16.13% -22.52% -2.02% -31.65% 32.30% 15.61% - Horiz. % 92.18% 79.37% 102.44% 104.55% 152.96% 115.61% 100.00%
Tax Rate 20.44 % 25.59 % 22.13 % 10.41 % 23.71 % 25.76 % 21.89 % -1.15% YoY % -20.13% 15.63% 112.58% -56.09% -7.96% 17.68% - Horiz. % 93.38% 116.90% 101.10% 47.56% 108.31% 117.68% 100.00%
Total Cost 45,956 51,225 56,188 56,888 56,489 52,370 37,728 3.39% YoY % -10.29% -8.83% -1.23% 0.71% 7.87% 38.81% - Horiz. % 121.81% 135.77% 148.93% 150.78% 149.73% 138.81% 100.00%
Net Worth 196,079 180,599 159,960 149,639 123,839 92,880 72,240 18.38% YoY % 8.57% 12.90% 6.90% 20.83% 33.33% 28.57% - Horiz. % 271.43% 250.00% 221.43% 207.14% 171.43% 128.57% 100.00%
Dividend 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 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 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 CAGR
Net Worth 196,079 180,599 159,960 149,639 123,839 92,880 72,240 18.38% YoY % 8.57% 12.90% 6.90% 20.83% 33.33% 28.57% - Horiz. % 271.43% 250.00% 221.43% 207.14% 171.43% 128.57% 100.00%
NOSH 516,000 516,000 516,000 516,000 516,000 258,000 258,000 12.43% YoY % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% - Horiz. % 200.00% 200.00% 200.00% 200.00% 200.00% 100.00% 100.00%
Ratio Analysis 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 CAGR
NP Margin 11.64 % 9.46 % 10.55 % 10.38 % 14.58 % 12.21 % 14.31 % -3.43% YoY % 23.04% -10.33% 1.64% -28.81% 19.41% -14.68% - Horiz. % 81.34% 66.11% 73.72% 72.54% 101.89% 85.32% 100.00%
ROE 2.96 % 2.77 % 4.04 % 4.40 % 7.79 % 7.85 % 8.73 % -16.70% YoY % 6.86% -31.44% -8.18% -43.52% -0.76% -10.08% - Horiz. % 33.91% 31.73% 46.28% 50.40% 89.23% 89.92% 100.00%
Per Share 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 CAGR
RPS 10.08 10.97 12.17 12.30 12.82 23.12 17.07 -8.52% YoY % -8.11% -9.86% -1.06% -4.06% -44.55% 35.44% - Horiz. % 59.05% 64.26% 71.29% 72.06% 75.10% 135.44% 100.00%
EPS 1.13 0.97 1.25 1.28 2.02 2.82 2.44 -12.20% YoY % 16.49% -22.40% -2.34% -36.63% -28.37% 15.57% - Horiz. % 46.31% 39.75% 51.23% 52.46% 82.79% 115.57% 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 0.3800 0.3500 0.3100 0.2900 0.2400 0.3600 0.2800 5.30% YoY % 8.57% 12.90% 6.90% 20.83% -33.33% 28.57% - Horiz. % 135.71% 125.00% 110.71% 103.57% 85.71% 128.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 CAGR
RPS 10.08 10.97 12.17 12.30 12.82 11.56 8.53 2.86% YoY % -8.11% -9.86% -1.06% -4.06% 10.90% 35.52% - Horiz. % 118.17% 128.60% 142.67% 144.20% 150.29% 135.52% 100.00%
EPS 1.13 0.97 1.25 1.28 2.02 1.41 1.22 -1.29% YoY % 16.49% -22.40% -2.34% -36.63% 43.26% 15.57% - Horiz. % 92.62% 79.51% 102.46% 104.92% 165.57% 115.57% 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 0.3800 0.3500 0.3100 0.2900 0.2400 0.1800 0.1400 18.38% YoY % 8.57% 12.90% 6.90% 20.83% 33.33% 28.57% - Horiz. % 271.43% 250.00% 221.43% 207.14% 171.43% 128.57% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/01/13 -
Price 0.5200 0.8250 0.8150 1.1600 1.4500 2.6000 0.9450 -
P/RPS 5.16 7.52 6.70 9.43 11.31 11.24 5.54 -1.19% YoY % -31.38% 12.24% -28.95% -16.62% 0.62% 102.89% - Horiz. % 93.14% 135.74% 120.94% 170.22% 204.15% 202.89% 100.00%
P/EPS 46.18 85.09 65.13 90.83 77.61 92.05 38.68 3.04% YoY % -45.73% 30.65% -28.29% 17.03% -15.69% 137.98% - Horiz. % 119.39% 219.98% 168.38% 234.82% 200.65% 237.98% 100.00%
EY 2.17 1.18 1.54 1.10 1.29 1.09 2.59 -2.95% YoY % 83.90% -23.38% 40.00% -14.73% 18.35% -57.92% - Horiz. % 83.78% 45.56% 59.46% 42.47% 49.81% 42.08% 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 1.37 2.36 2.63 4.00 6.04 7.22 3.38 -14.15% YoY % -41.95% -10.27% -34.25% -33.77% -16.34% 113.61% - Horiz. % 40.53% 69.82% 77.81% 118.34% 178.70% 213.61% 100.00%
Price Multiplier on Announcement Date 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 CAGR
Date 21/02/19 13/02/18 22/02/17 24/02/16 25/02/15 19/02/14 19/03/13 -
Price 0.5900 0.7800 0.8800 1.0500 1.5000 2.8000 1.0100 -
P/RPS 5.85 7.11 7.23 8.54 11.70 12.11 5.92 -0.20% YoY % -17.72% -1.66% -15.34% -27.01% -3.39% 104.56% - Horiz. % 98.82% 120.10% 122.13% 144.26% 197.64% 204.56% 100.00%
P/EPS 52.40 80.45 70.32 82.22 80.28 99.14 41.34 4.09% YoY % -34.87% 14.41% -14.47% 2.42% -19.02% 139.82% - Horiz. % 126.75% 194.61% 170.10% 198.89% 194.19% 239.82% 100.00%
EY 1.91 1.24 1.42 1.22 1.25 1.01 2.42 -3.92% YoY % 54.03% -12.68% 16.39% -2.40% 23.76% -58.26% - Horiz. % 78.93% 51.24% 58.68% 50.41% 51.65% 41.74% 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 1.55 2.23 2.84 3.62 6.25 7.78 3.61 -13.31% YoY % -30.49% -21.48% -21.55% -42.08% -19.67% 115.51% - Horiz. % 42.94% 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 31.12.16(Announcement version).pdf 
