[BOILERM] QoQ Quarter Result on 31-Dec-2019 [#3]

Announcement Date
21-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 12.78%
YoY- -2.32%
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 64,331 32,028 59,811 53,071 56,475 60,790 72,262 -7.43%
PBT 10,170 3,541 8,610 7,624 7,435 8,757 14,150 -19.71%
Tax -2,728 -1,057 -2,164 -1,905 -2,166 -2,109 -3,158 -9.27%
NP 7,442 2,484 6,446 5,719 5,269 6,648 10,992 -22.84%
-
NP to SH 6,048 2,342 6,086 5,675 5,032 6,462 10,317 -29.88%
-
Tax Rate 26.82% 29.85% 25.13% 24.99% 29.13% 24.08% 22.32% -
Total Cost 56,889 29,544 53,365 47,352 51,206 54,142 61,270 -4.81%
-
Net Worth 216,719 216,719 211,559 211,559 206,400 211,559 206,400 3.29%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - 9,030 - - - 10,320 -
Div Payout % - - 148.37% - - - 100.03% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 216,719 216,719 211,559 211,559 206,400 211,559 206,400 3.29%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 11.57% 7.76% 10.78% 10.78% 9.33% 10.94% 15.21% -
ROE 2.79% 1.08% 2.88% 2.68% 2.44% 3.05% 5.00% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 12.47 6.21 11.59 10.29 10.94 11.78 14.00 -7.40%
EPS 1.17 0.45 1.18 1.10 0.98 1.25 2.00 -29.98%
DPS 0.00 0.00 1.75 0.00 0.00 0.00 2.00 -
NAPS 0.42 0.42 0.41 0.41 0.40 0.41 0.40 3.29%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 12.47 6.21 11.59 10.29 10.94 11.78 14.00 -7.40%
EPS 1.17 0.45 1.18 1.10 0.98 1.25 2.00 -29.98%
DPS 0.00 0.00 1.75 0.00 0.00 0.00 2.00 -
NAPS 0.42 0.42 0.41 0.41 0.40 0.41 0.40 3.29%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.605 0.555 0.45 0.605 0.54 0.58 0.555 -
P/RPS 4.85 8.94 3.88 5.88 4.93 4.92 3.96 14.42%
P/EPS 51.62 122.28 38.15 55.01 55.37 46.31 27.76 51.04%
EY 1.94 0.82 2.62 1.82 1.81 2.16 3.60 -33.70%
DY 0.00 0.00 3.89 0.00 0.00 0.00 3.60 -
P/NAPS 1.44 1.32 1.10 1.48 1.35 1.41 1.39 2.37%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 12/08/20 25/06/20 21/02/20 21/11/19 19/08/19 28/05/19 -
Price 0.86 0.63 0.52 0.60 0.62 0.74 0.565 -
P/RPS 6.90 10.15 4.49 5.83 5.66 6.28 4.03 42.97%
P/EPS 73.37 138.80 44.09 54.56 63.58 59.09 28.26 88.57%
EY 1.36 0.72 2.27 1.83 1.57 1.69 3.54 -47.06%
DY 0.00 0.00 3.37 0.00 0.00 0.00 3.54 -
P/NAPS 2.05 1.50 1.27 1.46 1.55 1.80 1.41 28.25%

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