[BOILERM] YoY TTM Result on 2013-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 - CAGR
Revenue 246,484 262,350 283,697 166,481 42,047 27,497 - 44.84% YoY % -6.05% -7.52% 70.41% 295.94% 52.91% - - Horiz. % 896.40% 954.10% 1,031.74% 605.45% 152.91% 100.00% -
PBT 28,815 43,248 52,038 27,983 7,353 3,393 - 43.52% YoY % -33.37% -16.89% 85.96% 280.57% 116.71% - - Horiz. % 849.25% 1,274.62% 1,533.69% 824.73% 216.71% 100.00% -
Tax -7,123 -9,059 -10,684 -7,208 -1,920 -556 - 53.84% YoY % 21.37% 15.21% -48.22% -275.42% -245.32% - - Horiz. % 1,281.12% 1,629.32% 1,921.58% 1,296.40% 345.32% 100.00% -
NP 21,692 34,189 41,354 20,775 5,433 2,837 - 41.00% YoY % -36.55% -17.33% 99.06% 282.39% 91.51% - - Horiz. % 764.61% 1,205.11% 1,457.67% 732.29% 191.51% 100.00% -
NP to SH 21,187 34,189 41,354 20,775 5,433 2,837 - 40.44% YoY % -38.03% -17.33% 99.06% 282.39% 91.51% - - Horiz. % 746.81% 1,205.11% 1,457.67% 732.29% 191.51% 100.00% -
Tax Rate 24.72 % 20.95 % 20.53 % 25.76 % 26.11 % 16.39 % - % 7.19% YoY % 18.00% 2.05% -20.30% -1.34% 59.30% - - Horiz. % 150.82% 127.82% 125.26% 157.17% 159.30% 100.00% -
Total Cost 224,792 228,161 242,343 145,706 36,614 24,660 - 45.25% YoY % -1.48% -5.85% 66.32% 297.95% 48.48% - - Horiz. % 911.57% 925.23% 982.74% 590.86% 148.48% 100.00% -
Net Worth 159,960 149,639 123,839 92,880 0 29,040 - 33.40% YoY % 6.90% 20.83% 33.33% 0.00% 0.00% - - Horiz. % 550.82% 515.29% 426.44% 319.83% 0.00% 100.00% -
Dividend 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 - CAGR
Div 7,740 9,030 7,740 0 0 0 - - YoY % -14.29% 16.67% 0.00% 0.00% 0.00% - - Horiz. % 100.00% 116.67% 100.00% - - - -
Div Payout % 36.53 % 26.41 % 18.72 % - % - % - % - % - YoY % 38.32% 41.08% 0.00% 0.00% 0.00% - - Horiz. % 195.14% 141.08% 100.00% - - - -
Equity 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 - CAGR
Net Worth 159,960 149,639 123,839 92,880 0 29,040 - 33.40% YoY % 6.90% 20.83% 33.33% 0.00% 0.00% - - Horiz. % 550.82% 515.29% 426.44% 319.83% 0.00% 100.00% -
NOSH 516,000 516,000 516,000 258,000 258,000 223,385 - 15.19% YoY % 0.00% 0.00% 100.00% 0.00% 15.50% - - Horiz. % 230.99% 230.99% 230.99% 115.50% 115.50% 100.00% -
Ratio Analysis 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 - CAGR
NP Margin 8.80 % 13.03 % 14.58 % 12.48 % 12.92 % 10.32 % - % -2.66% YoY % -32.46% -10.63% 16.83% -3.41% 25.19% - - Horiz. % 85.27% 126.26% 141.28% 120.93% 125.19% 100.00% -
ROE 13.25 % 22.85 % 33.39 % 22.37 % - % 9.77 % - % 5.28% YoY % -42.01% -31.57% 49.26% 0.00% 0.00% - - Horiz. % 135.62% 233.88% 341.76% 228.97% 0.00% 100.00% -
Per Share 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 - CAGR
RPS 47.77 50.84 54.98 64.53 16.30 12.31 - 25.74% YoY % -6.04% -7.53% -14.80% 295.89% 32.41% - - Horiz. % 388.06% 413.00% 446.63% 524.21% 132.41% 100.00% -
EPS 4.11 6.63 8.01 8.05 2.11 1.27 - 21.94% YoY % -38.01% -17.23% -0.50% 281.52% 66.14% - - Horiz. % 323.62% 522.05% 630.71% 633.86% 166.14% 100.00% -
DPS 1.50 1.75 1.50 0.00 0.00 0.00 - - YoY % -14.29% 16.67% 0.00% 0.00% 0.00% - - Horiz. % 100.00% 116.67% 100.00% - - - -
NAPS 0.3100 0.2900 0.2400 0.3600 0.0000 0.1300 - 15.81% YoY % 6.90% 20.83% -33.33% 0.00% 0.00% - - Horiz. % 238.46% 223.08% 184.62% 276.92% 0.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 516,000 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 - CAGR
RPS 47.77 50.84 54.98 32.26 8.15 5.33 - 44.83% YoY % -6.04% -7.53% 70.43% 295.83% 52.91% - - Horiz. % 896.25% 953.85% 1,031.52% 605.25% 152.91% 100.00% -
EPS 4.11 6.63 8.01 4.03 1.05 0.55 - 40.45% YoY % -38.01% -17.23% 98.76% 283.81% 90.91% - - Horiz. % 747.27% 1,205.45% 1,456.36% 732.73% 190.91% 100.00% -
DPS 1.50 1.75 1.50 0.00 0.00 0.00 - - YoY % -14.29% 16.67% 0.00% 0.00% 0.00% - - Horiz. % 100.00% 116.67% 100.00% - - - -
NAPS 0.3100 0.2900 0.2400 0.1800 0.0000 0.0563 - 33.39% YoY % 6.90% 20.83% 33.33% 0.00% 0.00% - - Horiz. % 550.62% 515.10% 426.29% 319.72% 0.00% 100.00% -
Price Multiplier on Financial Quarter End Date 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 - CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/01/13 - - -
Price 0.8150 1.1600 1.4500 2.6000 0.9450 0.0000 - -
P/RPS 1.71 2.28 2.64 4.03 5.80 0.00 - - YoY % -25.00% -13.64% -34.49% -30.52% 0.00% - - Horiz. % 29.48% 39.31% 45.52% 69.48% 100.00% - -
P/EPS 19.85 17.51 18.09 32.29 44.88 0.00 - - YoY % 13.36% -3.21% -43.98% -28.05% 0.00% - - Horiz. % 44.23% 39.02% 40.31% 71.95% 100.00% - -
EY 5.04 5.71 5.53 3.10 2.23 0.00 - - YoY % -11.73% 3.25% 78.39% 39.01% 0.00% - - Horiz. % 226.01% 256.05% 247.98% 139.01% 100.00% - -
DY 1.84 1.51 1.03 0.00 0.00 0.00 - - YoY % 21.85% 46.60% 0.00% 0.00% 0.00% - - Horiz. % 178.64% 146.60% 100.00% - - - -
P/NAPS 2.63 4.00 6.04 7.22 0.00 0.00 - - YoY % -34.25% -33.77% -16.34% 0.00% 0.00% - - Horiz. % 36.43% 55.40% 83.66% 100.00% - - -
Price Multiplier on Announcement Date 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 - CAGR
Date 22/02/17 24/02/16 25/02/15 19/02/14 - - - -
Price 0.8800 1.0500 1.5000 2.8000 0.0000 0.0000 - -
P/RPS 1.84 2.07 2.73 4.34 0.00 0.00 - - YoY % -11.11% -24.18% -37.10% 0.00% 0.00% - - Horiz. % 42.40% 47.70% 62.90% 100.00% - - -
P/EPS 21.43 15.85 18.72 34.77 0.00 0.00 - - YoY % 35.21% -15.33% -46.16% 0.00% 0.00% - - Horiz. % 61.63% 45.59% 53.84% 100.00% - - -
EY 4.67 6.31 5.34 2.88 0.00 0.00 - - YoY % -25.99% 18.16% 85.42% 0.00% 0.00% - - Horiz. % 162.15% 219.10% 185.42% 100.00% - - -
DY 1.70 1.67 1.00 0.00 0.00 0.00 - - YoY % 1.80% 67.00% 0.00% 0.00% 0.00% - - Horiz. % 170.00% 167.00% 100.00% - - - -
P/NAPS 2.84 3.62 6.25 7.78 0.00 0.00 - - YoY % -21.55% -42.08% -19.67% 0.00% 0.00% - - Horiz. % 36.50% 46.53% 80.33% 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 13.pdf 
