[BOILERM] QoQ Annualized Quarter Result on 31-Mar-2013 [#4]

Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -6.79%
YoY--%
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 221,974 213,648 206,120 165,834 196,921 174,500 168,188 21.59%
PBT 37,310 36,334 34,084 30,193 33,874 29,028 29,412 18.24%
Tax -9,610 -9,358 -8,732 -6,458 -8,410 -7,680 -7,680 17.11%
NP 27,700 26,976 25,352 23,735 25,464 21,348 21,732 18.64%
-
NP to SH 27,700 26,976 25,352 23,735 25,464 21,348 21,732 18.64%
-
Tax Rate 25.76% 25.76% 25.62% 21.39% 24.83% 26.46% 26.11% -
Total Cost 194,274 186,672 180,768 142,099 171,457 153,152 146,456 22.02%
-
Net Worth 92,880 85,140 85,140 79,980 72,240 69,660 64,500 29.29%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - 5,160 - - - -
Div Payout % - - - 21.74% - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 92,880 85,140 85,140 79,980 72,240 69,660 64,500 29.29%
NOSH 258,000 258,000 258,000 258,000 258,000 258,000 258,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 12.48% 12.63% 12.30% 14.31% 12.93% 12.23% 12.92% -
ROE 29.82% 31.68% 29.78% 29.68% 35.25% 30.65% 33.69% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 86.04 82.81 79.89 64.28 76.33 67.64 65.19 21.59%
EPS 10.73 10.46 9.84 9.20 9.87 8.28 8.44 18.43%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.36 0.33 0.33 0.31 0.28 0.27 0.25 29.29%
Adjusted Per Share Value based on latest NOSH - 258,000
31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 43.02 41.40 39.95 32.14 38.16 33.82 32.59 21.60%
EPS 5.37 5.23 4.91 4.60 4.93 4.14 4.21 18.70%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.18 0.165 0.165 0.155 0.14 0.135 0.125 29.29%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/01/13 31/10/12 31/07/12 -
Price 2.60 1.76 1.39 0.995 0.945 0.88 0.77 -
P/RPS 3.02 2.13 1.74 1.55 1.24 1.30 1.18 93.90%
P/EPS 24.22 16.83 14.15 10.82 9.57 10.64 9.14 98.71%
EY 4.13 5.94 7.07 9.25 10.44 9.40 10.94 -49.66%
DY 0.00 0.00 0.00 2.01 0.00 0.00 0.00 -
P/NAPS 7.22 5.33 4.21 3.21 3.38 3.26 3.08 82.26%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Date 19/02/14 25/11/13 20/08/13 29/05/13 19/03/13 14/12/12 13/09/12 -
Price 2.80 2.40 1.75 1.40 1.01 0.87 0.83 -
P/RPS 3.25 2.90 2.19 2.18 1.32 1.29 1.27 93.88%
P/EPS 26.08 22.95 17.81 15.22 10.23 10.51 9.85 98.59%
EY 3.83 4.36 5.62 6.57 9.77 9.51 10.15 -49.67%
DY 0.00 0.00 0.00 1.43 0.00 0.00 0.00 -
P/NAPS 7.78 7.27 5.30 4.52 3.61 3.22 3.32 82.22%

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