[BOILERM] QoQ Quarter Result on 30-Jun-2018 [#1]

Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- -19.2%
YoY- 5.7%
View:
Show?
Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 72,262 52,011 56,202 54,335 68,089 56,580 55,803 18.82%
PBT 14,150 7,611 8,140 6,714 10,179 7,197 6,536 67.43%
Tax -3,158 -1,556 -2,235 -1,840 -3,231 -1,842 -1,653 54.02%
NP 10,992 6,055 5,905 4,874 6,948 5,355 4,883 71.84%
-
NP to SH 10,317 5,810 5,516 4,932 6,104 5,003 4,802 66.58%
-
Tax Rate 22.32% 20.44% 27.46% 27.41% 31.74% 25.59% 25.29% -
Total Cost 61,270 45,956 50,297 49,461 61,141 51,225 50,920 13.14%
-
Net Worth 206,400 196,079 185,760 190,920 190,920 180,599 175,440 11.45%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 10,320 - - - 9,030 - - -
Div Payout % 100.03% - - - 147.94% - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 206,400 196,079 185,760 190,920 190,920 180,599 175,440 11.45%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 15.21% 11.64% 10.51% 8.97% 10.20% 9.46% 8.75% -
ROE 5.00% 2.96% 2.97% 2.58% 3.20% 2.77% 2.74% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 14.00 10.08 10.89 10.53 13.20 10.97 10.81 18.83%
EPS 2.00 1.13 1.07 0.96 1.18 0.97 0.93 66.68%
DPS 2.00 0.00 0.00 0.00 1.75 0.00 0.00 -
NAPS 0.40 0.38 0.36 0.37 0.37 0.35 0.34 11.45%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 14.00 10.08 10.89 10.53 13.20 10.97 10.81 18.83%
EPS 2.00 1.13 1.07 0.96 1.18 0.97 0.93 66.68%
DPS 2.00 0.00 0.00 0.00 1.75 0.00 0.00 -
NAPS 0.40 0.38 0.36 0.37 0.37 0.35 0.34 11.45%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.555 0.52 0.665 0.685 0.67 0.825 0.91 -
P/RPS 3.96 5.16 6.11 6.51 5.08 7.52 8.41 -39.50%
P/EPS 27.76 46.18 62.21 71.67 56.64 85.09 97.78 -56.83%
EY 3.60 2.17 1.61 1.40 1.77 1.18 1.02 131.98%
DY 3.60 0.00 0.00 0.00 2.61 0.00 0.00 -
P/NAPS 1.39 1.37 1.85 1.85 1.81 2.36 2.68 -35.47%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/05/19 21/02/19 22/11/18 23/08/18 23/05/18 13/02/18 22/11/17 -
Price 0.565 0.59 0.61 0.725 0.695 0.78 0.835 -
P/RPS 4.03 5.85 5.60 6.89 5.27 7.11 7.72 -35.19%
P/EPS 28.26 52.40 57.06 75.85 58.75 80.45 89.73 -53.74%
EY 3.54 1.91 1.75 1.32 1.70 1.24 1.11 116.81%
DY 3.54 0.00 0.00 0.00 2.52 0.00 0.00 -
P/NAPS 1.41 1.55 1.69 1.96 1.88 2.23 2.46 -31.02%

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