[BOILERM] QoQ Quarter Result on 30-Jun-2014 [#1]

Announcement Date
19-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -1.6%
YoY- 58.99%
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 69,717 66,130 67,886 74,142 75,539 59,657 55,294 16.72%
PBT 10,326 12,638 15,484 13,719 10,197 9,816 9,646 4.65%
Tax -2,284 -2,997 -4,089 -3,642 44 -2,529 -2,496 -5.75%
NP 8,042 9,641 11,395 10,077 10,241 7,287 7,150 8.16%
-
NP to SH 8,042 9,641 11,395 10,077 10,241 7,287 7,150 8.16%
-
Tax Rate 22.12% 23.71% 26.41% 26.55% -0.43% 25.76% 25.88% -
Total Cost 61,675 56,489 56,491 64,065 65,298 52,370 48,144 17.97%
-
Net Worth 129,000 123,839 116,099 116,099 105,779 92,880 85,140 31.95%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 9,030 - - - 7,740 - - -
Div Payout % 112.29% - - - 75.58% - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 129,000 123,839 116,099 116,099 105,779 92,880 85,140 31.95%
NOSH 516,000 516,000 258,000 258,000 258,000 258,000 258,000 58.80%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 11.54% 14.58% 16.79% 13.59% 13.56% 12.21% 12.93% -
ROE 6.23% 7.79% 9.81% 8.68% 9.68% 7.85% 8.40% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 13.51 12.82 26.31 28.74 29.28 23.12 21.43 -26.49%
EPS 1.56 2.02 4.42 3.91 3.97 2.82 2.77 -31.82%
DPS 1.75 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.25 0.24 0.45 0.45 0.41 0.36 0.33 -16.91%
Adjusted Per Share Value based on latest NOSH - 258,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 13.51 12.82 13.16 14.37 14.64 11.56 10.72 16.69%
EPS 1.56 2.02 2.21 1.95 1.98 1.41 1.39 8.00%
DPS 1.75 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.25 0.24 0.225 0.225 0.205 0.18 0.165 31.95%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.48 1.45 3.56 2.99 2.95 2.60 1.76 -
P/RPS 10.95 11.31 13.53 10.40 10.08 11.24 8.21 21.18%
P/EPS 94.96 77.61 80.60 76.55 74.32 92.05 63.51 30.78%
EY 1.05 1.29 1.24 1.31 1.35 1.09 1.57 -23.54%
DY 1.18 0.00 0.00 0.00 1.02 0.00 0.00 -
P/NAPS 5.92 6.04 7.91 6.64 7.20 7.22 5.33 7.25%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 25/02/15 18/11/14 19/08/14 21/05/14 19/02/14 25/11/13 -
Price 1.48 1.50 1.63 3.35 3.00 2.80 2.40 -
P/RPS 10.95 11.70 6.19 11.66 10.25 12.11 11.20 -1.49%
P/EPS 94.96 80.28 36.91 85.77 75.58 99.14 86.60 6.34%
EY 1.05 1.25 2.71 1.17 1.32 1.01 1.15 -5.88%
DY 1.18 0.00 0.00 0.00 1.00 0.00 0.00 -
P/NAPS 5.92 6.25 3.62 7.44 7.32 7.78 7.27 -12.80%

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