[BOILERM] QoQ Annualized Quarter Result on 31-Dec-2015 [#3]

Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -10.87%
YoY- -15.96%
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 232,388 246,880 260,109 256,844 258,310 240,072 277,875 -11.20%
PBT 27,292 34,660 39,582 43,896 51,132 41,072 52,167 -34.99%
Tax -6,646 -8,268 -8,692 -9,033 -12,018 -9,776 -13,012 -36.02%
NP 20,646 26,392 30,890 34,862 39,114 31,296 39,155 -34.65%
-
NP to SH 20,220 25,740 30,767 34,862 39,114 31,296 39,155 -35.55%
-
Tax Rate 24.35% 23.85% 21.96% 20.58% 23.50% 23.80% 24.94% -
Total Cost 211,742 220,488 229,219 221,981 219,196 208,776 238,720 -7.66%
-
Net Worth 159,960 165,119 159,960 149,639 134,159 139,320 129,000 15.37%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - 7,740 - - - - -
Div Payout % - - 25.16% - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 159,960 165,119 159,960 149,639 134,159 139,320 129,000 15.37%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 8.88% 10.69% 11.88% 13.57% 15.14% 13.04% 14.09% -
ROE 12.64% 15.59% 19.23% 23.30% 29.15% 22.46% 30.35% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 45.04 47.84 50.41 49.78 50.06 46.53 53.85 -11.19%
EPS 3.92 5.00 5.96 6.76 7.58 6.08 7.59 -35.55%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.32 0.31 0.29 0.26 0.27 0.25 15.37%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 45.04 47.84 50.41 49.78 50.06 46.53 53.85 -11.19%
EPS 3.92 5.00 5.96 6.76 7.58 6.08 7.59 -35.55%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.32 0.31 0.29 0.26 0.27 0.25 15.37%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.995 1.02 1.02 1.16 1.10 1.46 1.48 -
P/RPS 2.21 2.13 2.02 2.33 2.20 3.14 2.75 -13.52%
P/EPS 25.39 20.45 17.11 17.17 14.51 24.07 19.50 19.18%
EY 3.94 4.89 5.85 5.82 6.89 4.15 5.13 -16.09%
DY 0.00 0.00 1.47 0.00 0.00 0.00 0.00 -
P/NAPS 3.21 3.19 3.29 4.00 4.23 5.41 5.92 -33.43%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 17/11/16 17/08/16 27/05/16 24/02/16 19/11/15 19/08/15 21/05/15 -
Price 0.86 1.03 1.03 1.05 1.12 1.16 1.48 -
P/RPS 1.91 2.15 2.04 2.11 2.24 2.49 2.75 -21.52%
P/EPS 21.95 20.65 17.27 15.54 14.78 19.13 19.50 8.18%
EY 4.56 4.84 5.79 6.43 6.77 5.23 5.13 -7.53%
DY 0.00 0.00 1.46 0.00 0.00 0.00 0.00 -
P/NAPS 2.77 3.22 3.32 3.62 4.31 4.30 5.92 -39.64%

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