[BOILERM] QoQ Quarter Result on 30-Jun-2015 [#1]

Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -2.71%
YoY- -22.36%
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 67,476 63,478 69,137 60,018 69,717 66,130 67,886 -0.40%
PBT 6,660 7,356 15,298 10,268 10,326 12,638 15,484 -42.99%
Tax -1,917 -766 -3,565 -2,444 -2,284 -2,997 -4,089 -39.62%
NP 4,743 6,590 11,733 7,824 8,042 9,641 11,395 -44.22%
-
NP to SH 4,620 6,590 11,733 7,824 8,042 9,641 11,395 -45.19%
-
Tax Rate 28.78% 10.41% 23.30% 23.80% 22.12% 23.71% 26.41% -
Total Cost 62,733 56,888 57,404 52,194 61,675 56,489 56,491 7.23%
-
Net Worth 159,960 149,639 134,159 139,320 129,000 123,839 116,099 23.79%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 7,740 - - - 9,030 - - -
Div Payout % 167.53% - - - 112.29% - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 159,960 149,639 134,159 139,320 129,000 123,839 116,099 23.79%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 258,000 58.67%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 7.03% 10.38% 16.97% 13.04% 11.54% 14.58% 16.79% -
ROE 2.89% 4.40% 8.75% 5.62% 6.23% 7.79% 9.81% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 13.08 12.30 13.40 11.63 13.51 12.82 26.31 -37.21%
EPS 0.90 1.28 2.27 1.52 1.56 2.02 4.42 -65.35%
DPS 1.50 0.00 0.00 0.00 1.75 0.00 0.00 -
NAPS 0.31 0.29 0.26 0.27 0.25 0.24 0.45 -21.98%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 13.08 12.30 13.40 11.63 13.51 12.82 13.16 -0.40%
EPS 0.90 1.28 2.27 1.52 1.56 2.02 2.21 -45.02%
DPS 1.50 0.00 0.00 0.00 1.75 0.00 0.00 -
NAPS 0.31 0.29 0.26 0.27 0.25 0.24 0.225 23.79%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.02 1.16 1.10 1.46 1.48 1.45 3.56 -
P/RPS 7.80 9.43 8.21 12.55 10.95 11.31 13.53 -30.70%
P/EPS 113.92 90.83 48.38 96.29 94.96 77.61 80.60 25.91%
EY 0.88 1.10 2.07 1.04 1.05 1.29 1.24 -20.42%
DY 1.47 0.00 0.00 0.00 1.18 0.00 0.00 -
P/NAPS 3.29 4.00 4.23 5.41 5.92 6.04 7.91 -44.25%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 24/02/16 19/11/15 19/08/15 21/05/15 25/02/15 18/11/14 -
Price 1.03 1.05 1.12 1.16 1.48 1.50 1.63 -
P/RPS 7.88 8.54 8.36 9.97 10.95 11.70 6.19 17.44%
P/EPS 115.04 82.22 49.26 76.50 94.96 80.28 36.91 113.22%
EY 0.87 1.22 2.03 1.31 1.05 1.25 2.71 -53.08%
DY 1.46 0.00 0.00 0.00 1.18 0.00 0.00 -
P/NAPS 3.32 3.62 4.31 4.30 5.92 6.25 3.62 -5.59%

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