[BOILERM] QoQ Annualized Quarter Result on 31-Dec-2020 [#3]

Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 26.6%
YoY- -7.2%
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 266,476 283,656 237,328 215,137 192,718 128,112 230,147 10.25%
PBT 24,564 29,584 33,745 32,493 27,422 14,164 32,426 -16.88%
Tax -6,036 -7,968 -8,328 -8,380 -7,570 -4,228 -8,344 -19.39%
NP 18,528 21,616 25,417 24,113 19,852 9,936 24,082 -16.02%
-
NP to SH 18,440 21,840 22,459 21,242 16,780 9,368 23,255 -14.31%
-
Tax Rate 24.57% 26.93% 24.68% 25.79% 27.61% 29.85% 25.73% -
Total Cost 247,948 262,040 211,911 191,024 172,866 118,176 206,065 13.11%
-
Net Worth 232,199 237,360 227,039 221,880 216,719 216,719 211,559 6.39%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - 9,030 - - - 9,030 -
Div Payout % - - 40.21% - - - 38.83% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 232,199 237,360 227,039 221,880 216,719 216,719 211,559 6.39%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 6.95% 7.62% 10.71% 11.21% 10.30% 7.76% 10.46% -
ROE 7.94% 9.20% 9.89% 9.57% 7.74% 4.32% 10.99% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 51.64 54.97 45.99 41.69 37.35 24.83 44.60 10.25%
EPS 3.58 4.24 4.35 4.12 3.26 1.80 4.51 -14.25%
DPS 0.00 0.00 1.75 0.00 0.00 0.00 1.75 -
NAPS 0.45 0.46 0.44 0.43 0.42 0.42 0.41 6.39%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 51.64 54.97 45.99 41.69 37.35 24.83 44.60 10.25%
EPS 3.58 4.24 4.35 4.12 3.26 1.80 4.51 -14.25%
DPS 0.00 0.00 1.75 0.00 0.00 0.00 1.75 -
NAPS 0.45 0.46 0.44 0.43 0.42 0.42 0.41 6.39%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.03 1.08 1.39 0.995 0.605 0.555 0.45 -
P/RPS 1.99 1.96 3.02 2.39 1.62 2.24 1.01 57.09%
P/EPS 28.82 25.52 31.94 24.17 18.60 30.57 9.98 102.65%
EY 3.47 3.92 3.13 4.14 5.38 3.27 10.02 -50.65%
DY 0.00 0.00 1.26 0.00 0.00 0.00 3.89 -
P/NAPS 2.29 2.35 3.16 2.31 1.44 1.32 1.10 62.96%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 23/08/21 25/05/21 24/02/21 24/11/20 12/08/20 25/06/20 -
Price 0.98 1.10 1.16 0.985 0.86 0.63 0.52 -
P/RPS 1.90 2.00 2.52 2.36 2.30 2.54 1.17 38.11%
P/EPS 27.42 25.99 26.65 23.93 26.45 34.70 11.54 77.96%
EY 3.65 3.85 3.75 4.18 3.78 2.88 8.67 -43.79%
DY 0.00 0.00 1.51 0.00 0.00 0.00 3.37 -
P/NAPS 2.18 2.39 2.64 2.29 2.05 1.50 1.27 43.31%

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