[BOILERM] QoQ Annualized Quarter Result on 31-Dec-2014 [#3]

Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -3.4%
YoY- 49.76%
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 258,310 240,072 277,875 277,544 284,056 296,568 242,020 4.43%
PBT 51,132 41,072 52,167 55,788 58,406 54,876 38,180 21.47%
Tax -12,018 -9,776 -13,012 -14,304 -15,462 -14,568 -7,164 41.13%
NP 39,114 31,296 39,155 41,484 42,944 40,308 31,016 16.70%
-
NP to SH 39,114 31,296 39,155 41,484 42,944 40,308 31,016 16.70%
-
Tax Rate 23.50% 23.80% 24.94% 25.64% 26.47% 26.55% 18.76% -
Total Cost 219,196 208,776 238,720 236,060 241,112 256,260 211,004 2.56%
-
Net Worth 134,159 139,320 129,000 123,839 116,099 116,099 105,779 17.15%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - 7,740 -
Div Payout % - - - - - - 24.95% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 134,159 139,320 129,000 123,839 116,099 116,099 105,779 17.15%
NOSH 516,000 516,000 516,000 516,000 258,000 258,000 258,000 58.67%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 15.14% 13.04% 14.09% 14.95% 15.12% 13.59% 12.82% -
ROE 29.15% 22.46% 30.35% 33.50% 36.99% 34.72% 29.32% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 50.06 46.53 53.85 53.79 110.10 114.95 93.81 -34.18%
EPS 7.58 6.08 7.59 12.52 16.64 15.64 12.02 -26.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.26 0.27 0.25 0.24 0.45 0.45 0.41 -26.16%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 50.06 46.53 53.85 53.79 55.05 57.47 46.90 4.43%
EPS 7.58 6.08 7.59 12.52 8.32 7.81 6.01 16.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.26 0.27 0.25 0.24 0.225 0.225 0.205 17.15%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.10 1.46 1.48 1.45 3.56 2.99 2.95 -
P/RPS 2.20 3.14 2.75 2.70 3.23 2.60 3.14 -21.09%
P/EPS 14.51 24.07 19.50 18.04 21.39 19.14 24.54 -29.53%
EY 6.89 4.15 5.13 5.54 4.68 5.23 4.08 41.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.02 -
P/NAPS 4.23 5.41 5.92 6.04 7.91 6.64 7.20 -29.83%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/11/15 19/08/15 21/05/15 25/02/15 18/11/14 19/08/14 21/05/14 -
Price 1.12 1.16 1.48 1.50 1.63 3.35 3.00 -
P/RPS 2.24 2.49 2.75 2.79 1.48 2.91 3.20 -21.14%
P/EPS 14.78 19.13 19.50 18.66 9.79 21.44 24.95 -29.44%
EY 6.77 5.23 5.13 5.36 10.21 4.66 4.01 41.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
P/NAPS 4.31 4.30 5.92 6.25 3.62 7.44 7.32 -29.72%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment