[BOILERM] QoQ Quarter Result on 31-Dec-2013 [#3]

Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 1.92%
YoY- 15.61%
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 67,886 74,142 75,539 59,657 55,294 51,530 34,553 56.80%
PBT 15,484 13,719 10,197 9,816 9,646 8,521 7,610 60.50%
Tax -4,089 -3,642 44 -2,529 -2,496 -2,183 -852 184.25%
NP 11,395 10,077 10,241 7,287 7,150 6,338 6,758 41.62%
-
NP to SH 11,395 10,077 10,241 7,287 7,150 6,338 6,758 41.62%
-
Tax Rate 26.41% 26.55% -0.43% 25.76% 25.88% 25.62% 11.20% -
Total Cost 56,491 64,065 65,298 52,370 48,144 45,192 27,795 60.38%
-
Net Worth 116,099 116,099 105,779 92,880 85,140 85,140 79,980 28.17%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 7,740 - - - 5,160 -
Div Payout % - - 75.58% - - - 76.35% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 116,099 116,099 105,779 92,880 85,140 85,140 79,980 28.17%
NOSH 258,000 258,000 258,000 258,000 258,000 258,000 258,000 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 16.79% 13.59% 13.56% 12.21% 12.93% 12.30% 19.56% -
ROE 9.81% 8.68% 9.68% 7.85% 8.40% 7.44% 8.45% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 26.31 28.74 29.28 23.12 21.43 19.97 13.39 56.81%
EPS 4.42 3.91 3.97 2.82 2.77 2.46 2.62 41.66%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.00 -
NAPS 0.45 0.45 0.41 0.36 0.33 0.33 0.31 28.17%
Adjusted Per Share Value based on latest NOSH - 258,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 13.16 14.37 14.64 11.56 10.72 9.99 6.70 56.77%
EPS 2.21 1.95 1.98 1.41 1.39 1.23 1.31 41.66%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.00 -
NAPS 0.225 0.225 0.205 0.18 0.165 0.165 0.155 28.17%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.56 2.99 2.95 2.60 1.76 1.39 0.995 -
P/RPS 13.53 10.40 10.08 11.24 8.21 6.96 7.43 49.06%
P/EPS 80.60 76.55 74.32 92.05 63.51 56.58 37.99 65.03%
EY 1.24 1.31 1.35 1.09 1.57 1.77 2.63 -39.39%
DY 0.00 0.00 1.02 0.00 0.00 0.00 2.01 -
P/NAPS 7.91 6.64 7.20 7.22 5.33 4.21 3.21 82.33%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 19/08/14 21/05/14 19/02/14 25/11/13 20/08/13 29/05/13 -
Price 1.63 3.35 3.00 2.80 2.40 1.75 1.40 -
P/RPS 6.19 11.66 10.25 12.11 11.20 8.76 10.45 -29.44%
P/EPS 36.91 85.77 75.58 99.14 86.60 71.24 53.45 -21.85%
EY 2.71 1.17 1.32 1.01 1.15 1.40 1.87 28.03%
DY 0.00 0.00 1.00 0.00 0.00 0.00 1.43 -
P/NAPS 3.62 7.44 7.32 7.78 7.27 5.30 4.52 -13.74%

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