[BOILERM] QoQ Annualized Quarter Result on 31-Jan-2013 [#3]

Announcement Date
19-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- 19.28%
YoY- 51.64%
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 CAGR
Revenue 213,648 206,120 165,834 196,921 174,500 168,188 0 -
PBT 36,334 34,084 30,193 33,874 29,028 29,412 0 -
Tax -9,358 -8,732 -6,458 -8,410 -7,680 -7,680 0 -
NP 26,976 25,352 23,735 25,464 21,348 21,732 0 -
-
NP to SH 26,976 25,352 23,735 25,464 21,348 21,732 0 -
-
Tax Rate 25.76% 25.62% 21.39% 24.83% 26.46% 26.11% - -
Total Cost 186,672 180,768 142,099 171,457 153,152 146,456 0 -
-
Net Worth 85,140 85,140 79,980 72,240 69,660 64,500 0 -
Dividend
30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 CAGR
Div - - 5,160 - - - - -
Div Payout % - - 21.74% - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 CAGR
Net Worth 85,140 85,140 79,980 72,240 69,660 64,500 0 -
NOSH 258,000 258,000 258,000 258,000 258,000 258,000 258,000 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 CAGR
NP Margin 12.63% 12.30% 14.31% 12.93% 12.23% 12.92% 0.00% -
ROE 31.68% 29.78% 29.68% 35.25% 30.65% 33.69% 0.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 CAGR
RPS 82.81 79.89 64.28 76.33 67.64 65.19 0.00 -
EPS 10.46 9.84 9.20 9.87 8.28 8.44 0.00 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.33 0.31 0.28 0.27 0.25 0.00 -
Adjusted Per Share Value based on latest NOSH - 258,000
30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 CAGR
RPS 41.40 39.95 32.14 38.16 33.82 32.59 0.00 -
EPS 5.23 4.91 4.60 4.93 4.14 4.21 0.00 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.165 0.165 0.155 0.14 0.135 0.125 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/01/13 31/10/12 31/07/12 29/06/12 -
Price 1.76 1.39 0.995 0.945 0.88 0.77 0.78 -
P/RPS 2.13 1.74 1.55 1.24 1.30 1.18 0.00 -
P/EPS 16.83 14.15 10.82 9.57 10.64 9.14 0.00 -
EY 5.94 7.07 9.25 10.44 9.40 10.94 0.00 -
DY 0.00 0.00 2.01 0.00 0.00 0.00 0.00 -
P/NAPS 5.33 4.21 3.21 3.38 3.26 3.08 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 CAGR
Date 25/11/13 20/08/13 29/05/13 19/03/13 14/12/12 13/09/12 - -
Price 2.40 1.75 1.40 1.01 0.87 0.83 0.00 -
P/RPS 2.90 2.19 2.18 1.32 1.29 1.27 0.00 -
P/EPS 22.95 17.81 15.22 10.23 10.51 9.85 0.00 -
EY 4.36 5.62 6.57 9.77 9.51 10.15 0.00 -
DY 0.00 0.00 1.43 0.00 0.00 0.00 0.00 -
P/NAPS 7.27 5.30 4.52 3.61 3.22 3.32 0.00 -

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 & 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