[BOILERM] YoY TTM Result on 2012-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 - - CAGR
Revenue 242,020 42,047 114,510 106,541 59,389 - - 61.78% YoY % 475.59% -63.28% 7.48% 79.40% - - - Horiz. % 407.52% 70.80% 192.81% 179.40% 100.00% - -
PBT 38,180 7,353 17,398 14,866 7,908 - - 71.44% YoY % 419.24% -57.74% 17.03% 87.99% - - - Horiz. % 482.80% 92.98% 220.01% 187.99% 100.00% - -
Tax -7,164 -1,920 -1,673 -3,671 -1,776 - - 61.21% YoY % -273.12% -14.76% 54.43% -106.70% - - - Horiz. % 403.38% 108.11% 94.20% 206.70% 100.00% - -
NP 31,016 5,433 15,725 11,195 6,132 - - 74.20% YoY % 470.88% -65.45% 40.46% 82.57% - - - Horiz. % 505.81% 88.60% 256.44% 182.57% 100.00% - -
NP to SH 31,016 5,433 15,725 11,195 6,132 - - 74.20% YoY % 470.88% -65.45% 40.46% 82.57% - - - Horiz. % 505.81% 88.60% 256.44% 182.57% 100.00% - -
Tax Rate 18.76 % 26.11 % 9.62 % 24.69 % 22.46 % - % - % -5.98% YoY % -28.15% 171.41% -61.04% 9.93% - - - Horiz. % 83.53% 116.25% 42.83% 109.93% 100.00% - -
Total Cost 211,004 36,614 98,785 95,346 53,257 - - 60.22% YoY % 476.29% -62.94% 3.61% 79.03% - - - Horiz. % 396.20% 68.75% 185.49% 179.03% 100.00% - -
Net Worth 105,779 79,980 59,340 59,340 43,860 - - 35.18% YoY % 32.26% 34.78% 0.00% 35.29% - - - Horiz. % 241.18% 182.35% 135.29% 135.29% 100.00% - -
Dividend 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 - - CAGR
Div 7,740 0 6,712 2,842 0 - - - YoY % 0.00% 0.00% 136.15% 0.00% - - - Horiz. % 272.30% 0.00% 236.15% 100.00% - - -
Div Payout % 24.95 % - % 42.69 % 25.39 % - % - % - % - YoY % 0.00% 0.00% 68.14% 0.00% - - - Horiz. % 98.27% 0.00% 168.14% 100.00% - - -
Equity 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 - - CAGR
Net Worth 105,779 79,980 59,340 59,340 43,860 - - 35.18% YoY % 32.26% 34.78% 0.00% 35.29% - - - Horiz. % 241.18% 182.35% 135.29% 135.29% 100.00% - -
NOSH 258,000 258,000 258,000 258,000 258,000 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% - -
Ratio Analysis 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 - - CAGR
NP Margin 12.82 % 12.92 % 13.73 % 10.51 % 10.33 % - % - % 7.67% YoY % -0.77% -5.90% 30.64% 1.74% - - - Horiz. % 124.10% 125.07% 132.91% 101.74% 100.00% - -
ROE 29.32 % 6.79 % 26.50 % 18.87 % 13.98 % - % - % 28.87% YoY % 331.81% -74.38% 40.43% 34.98% - - - Horiz. % 209.73% 48.57% 189.56% 134.98% 100.00% - -
Per Share 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 - - CAGR
RPS 93.81 16.30 44.38 41.29 23.02 - - 61.78% YoY % 475.52% -63.27% 7.48% 79.37% - - - Horiz. % 407.52% 70.81% 192.79% 179.37% 100.00% - -
EPS 12.02 2.11 6.09 4.34 2.38 - - 74.11% YoY % 469.67% -65.35% 40.32% 82.35% - - - Horiz. % 505.04% 88.66% 255.88% 182.35% 100.00% - -
DPS 3.00 0.00 2.60 1.10 0.00 - - - YoY % 0.00% 0.00% 136.36% 0.00% - - - Horiz. % 272.73% 0.00% 236.36% 100.00% - - -
NAPS 0.4100 0.3100 0.2300 0.2300 0.1700 - - 35.18% YoY % 32.26% 34.78% 0.00% 35.29% - - - Horiz. % 241.18% 182.35% 135.29% 135.29% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 516,000 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 - - CAGR
RPS 46.90 8.15 22.19 20.65 11.51 - - 61.77% YoY % 475.46% -63.27% 7.46% 79.41% - - - Horiz. % 407.47% 70.81% 192.79% 179.41% 100.00% - -
EPS 6.01 1.05 3.05 2.17 1.19 - - 74.11% YoY % 472.38% -65.57% 40.55% 82.35% - - - Horiz. % 505.04% 88.24% 256.30% 182.35% 100.00% - -
DPS 1.50 0.00 1.30 0.55 0.00 - - - YoY % 0.00% 0.00% 136.36% 0.00% - - - Horiz. % 272.73% 0.00% 236.36% 100.00% - - -
NAPS 0.2050 0.1550 0.1150 0.1150 0.0850 - - 35.18% YoY % 32.26% 34.78% 0.00% 35.29% - - - Horiz. % 241.18% 182.35% 135.29% 135.29% 100.00% - -
Price Multiplier on Financial Quarter End Date 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 - - CAGR
Date 31/03/14 29/03/13 30/04/12 30/03/12 - - - -
Price 2.9500 0.9950 0.7650 0.7950 0.0000 - - -
P/RPS 3.14 6.11 1.72 1.93 0.00 - - - YoY % -48.61% 255.23% -10.88% 0.00% - - - Horiz. % 162.69% 316.58% 89.12% 100.00% - - -
P/EPS 24.54 47.25 12.55 18.32 0.00 - - - YoY % -48.06% 276.49% -31.50% 0.00% - - - Horiz. % 133.95% 257.91% 68.50% 100.00% - - -
EY 4.08 2.12 7.97 5.46 0.00 - - - YoY % 92.45% -73.40% 45.97% 0.00% - - - Horiz. % 74.73% 38.83% 145.97% 100.00% - - -
DY 1.02 0.00 3.40 1.39 0.00 - - - YoY % 0.00% 0.00% 144.60% 0.00% - - - Horiz. % 73.38% 0.00% 244.60% 100.00% - - -
P/NAPS 7.20 3.21 3.33 3.46 0.00 - - - YoY % 124.30% -3.60% -3.76% 0.00% - - - Horiz. % 208.09% 92.77% 96.24% 100.00% - - -
Price Multiplier on Announcement Date 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 - - CAGR
Date 21/05/14 29/05/13 - - - - - -
Price 3.0000 1.4000 0.0000 0.0000 0.0000 - - -
P/RPS 3.20 8.59 0.00 0.00 0.00 - - - YoY % -62.75% 0.00% 0.00% 0.00% - - - Horiz. % 37.25% 100.00% - - - - -
P/EPS 24.95 66.48 0.00 0.00 0.00 - - - YoY % -62.47% 0.00% 0.00% 0.00% - - - Horiz. % 37.53% 100.00% - - - - -
EY 4.01 1.50 0.00 0.00 0.00 - - - YoY % 167.33% 0.00% 0.00% 0.00% - - - Horiz. % 267.33% 100.00% - - - - -
DY 1.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 100.00% - - - - - -
P/NAPS 7.32 4.52 0.00 0.00 0.00 - - - YoY % 61.95% 0.00% 0.00% 0.00% - - - Horiz. % 161.95% 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
Quarter 4 Ended 31 3 13.pdf 
