[BOILERM] QoQ Quarter Result on 30-Jun-2020 [#1]

Announcement Date
12-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- -61.52%
YoY- -63.76%
View:
Show?
Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 75,975 64,994 64,331 32,028 59,811 53,071 56,475 21.84%
PBT 9,375 10,659 10,170 3,541 8,610 7,624 7,435 16.69%
Tax -2,043 -2,500 -2,728 -1,057 -2,164 -1,905 -2,166 -3.81%
NP 7,332 8,159 7,442 2,484 6,446 5,719 5,269 24.61%
-
NP to SH 6,527 7,542 6,048 2,342 6,086 5,675 5,032 18.91%
-
Tax Rate 21.79% 23.45% 26.82% 29.85% 25.13% 24.99% 29.13% -
Total Cost 68,643 56,835 56,889 29,544 53,365 47,352 51,206 21.55%
-
Net Worth 227,039 221,880 216,719 216,719 211,559 211,559 206,400 6.55%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 9,030 - - - 9,030 - - -
Div Payout % 138.35% - - - 148.37% - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 227,039 221,880 216,719 216,719 211,559 211,559 206,400 6.55%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 9.65% 12.55% 11.57% 7.76% 10.78% 10.78% 9.33% -
ROE 2.87% 3.40% 2.79% 1.08% 2.88% 2.68% 2.44% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 14.72 12.60 12.47 6.21 11.59 10.29 10.94 21.85%
EPS 1.26 1.46 1.17 0.45 1.18 1.10 0.98 18.22%
DPS 1.75 0.00 0.00 0.00 1.75 0.00 0.00 -
NAPS 0.44 0.43 0.42 0.42 0.41 0.41 0.40 6.55%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 14.72 12.60 12.47 6.21 11.59 10.29 10.94 21.85%
EPS 1.26 1.46 1.17 0.45 1.18 1.10 0.98 18.22%
DPS 1.75 0.00 0.00 0.00 1.75 0.00 0.00 -
NAPS 0.44 0.43 0.42 0.42 0.41 0.41 0.40 6.55%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.39 0.995 0.605 0.555 0.45 0.605 0.54 -
P/RPS 9.44 7.90 4.85 8.94 3.88 5.88 4.93 54.13%
P/EPS 109.89 68.07 51.62 122.28 38.15 55.01 55.37 57.86%
EY 0.91 1.47 1.94 0.82 2.62 1.82 1.81 -36.74%
DY 1.26 0.00 0.00 0.00 3.89 0.00 0.00 -
P/NAPS 3.16 2.31 1.44 1.32 1.10 1.48 1.35 76.20%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 25/05/21 24/02/21 24/11/20 12/08/20 25/06/20 21/02/20 21/11/19 -
Price 1.16 0.985 0.86 0.63 0.52 0.60 0.62 -
P/RPS 7.88 7.82 6.90 10.15 4.49 5.83 5.66 24.65%
P/EPS 91.71 67.39 73.37 138.80 44.09 54.56 63.58 27.63%
EY 1.09 1.48 1.36 0.72 2.27 1.83 1.57 -21.57%
DY 1.51 0.00 0.00 0.00 3.37 0.00 0.00 -
P/NAPS 2.64 2.29 2.05 1.50 1.27 1.46 1.55 42.57%

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