[BOILERM] QoQ Annualized Quarter Result on 31-Mar-2014 [#4]

Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 11.97%
YoY- 30.68%
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 277,544 284,056 296,568 242,020 221,974 213,648 206,120 21.87%
PBT 55,788 58,406 54,876 38,180 37,310 36,334 34,084 38.76%
Tax -14,304 -15,462 -14,568 -7,164 -9,610 -9,358 -8,732 38.83%
NP 41,484 42,944 40,308 31,016 27,700 26,976 25,352 38.73%
-
NP to SH 41,484 42,944 40,308 31,016 27,700 26,976 25,352 38.73%
-
Tax Rate 25.64% 26.47% 26.55% 18.76% 25.76% 25.76% 25.62% -
Total Cost 236,060 241,112 256,260 211,004 194,274 186,672 180,768 19.41%
-
Net Worth 123,839 116,099 116,099 105,779 92,880 85,140 85,140 28.28%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - 7,740 - - - -
Div Payout % - - - 24.95% - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 123,839 116,099 116,099 105,779 92,880 85,140 85,140 28.28%
NOSH 516,000 258,000 258,000 258,000 258,000 258,000 258,000 58.53%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 14.95% 15.12% 13.59% 12.82% 12.48% 12.63% 12.30% -
ROE 33.50% 36.99% 34.72% 29.32% 29.82% 31.68% 29.78% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 53.79 110.10 114.95 93.81 86.04 82.81 79.89 -23.12%
EPS 12.52 16.64 15.64 12.02 10.73 10.46 9.84 17.36%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.24 0.45 0.45 0.41 0.36 0.33 0.33 -19.08%
Adjusted Per Share Value based on latest NOSH - 258,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 53.79 55.05 57.47 46.90 43.02 41.40 39.95 21.86%
EPS 12.52 8.32 7.81 6.01 5.37 5.23 4.91 86.32%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.24 0.225 0.225 0.205 0.18 0.165 0.165 28.28%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.45 3.56 2.99 2.95 2.60 1.76 1.39 -
P/RPS 2.70 3.23 2.60 3.14 3.02 2.13 1.74 33.92%
P/EPS 18.04 21.39 19.14 24.54 24.22 16.83 14.15 17.52%
EY 5.54 4.68 5.23 4.08 4.13 5.94 7.07 -14.96%
DY 0.00 0.00 0.00 1.02 0.00 0.00 0.00 -
P/NAPS 6.04 7.91 6.64 7.20 7.22 5.33 4.21 27.12%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 18/11/14 19/08/14 21/05/14 19/02/14 25/11/13 20/08/13 -
Price 1.50 1.63 3.35 3.00 2.80 2.40 1.75 -
P/RPS 2.79 1.48 2.91 3.20 3.25 2.90 2.19 17.46%
P/EPS 18.66 9.79 21.44 24.95 26.08 22.95 17.81 3.14%
EY 5.36 10.21 4.66 4.01 3.83 4.36 5.62 -3.10%
DY 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
P/NAPS 6.25 3.62 7.44 7.32 7.78 7.27 5.30 11.58%

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