[BOILERM] QoQ Quarter Result on 31-Mar-2013 [#4]

Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 7.22%
YoY--%
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 59,657 55,294 51,530 34,553 44,031 45,203 42,047 27.95%
PBT 9,816 9,646 8,521 7,610 8,069 7,161 7,353 22.57%
Tax -2,529 -2,496 -2,183 -852 -1,766 -1,920 -1,920 21.42%
NP 7,287 7,150 6,338 6,758 6,303 5,241 5,433 22.98%
-
NP to SH 7,287 7,150 6,338 6,758 6,303 5,241 5,433 22.98%
-
Tax Rate 25.76% 25.88% 25.62% 11.20% 21.89% 26.81% 26.11% -
Total Cost 52,370 48,144 45,192 27,795 37,728 39,962 36,614 28.68%
-
Net Worth 92,880 85,140 85,140 79,980 72,240 69,660 64,500 29.29%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - 5,160 - - - -
Div Payout % - - - 76.35% - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 92,880 85,140 85,140 79,980 72,240 69,660 64,500 29.29%
NOSH 258,000 258,000 258,000 258,000 258,000 258,000 258,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 12.21% 12.93% 12.30% 19.56% 14.31% 11.59% 12.92% -
ROE 7.85% 8.40% 7.44% 8.45% 8.73% 7.52% 8.42% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 23.12 21.43 19.97 13.39 17.07 17.52 16.30 27.92%
EPS 2.82 2.77 2.46 2.62 2.44 2.03 2.11 22.67%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.36 0.33 0.33 0.31 0.28 0.27 0.25 29.29%
Adjusted Per Share Value based on latest NOSH - 258,000
31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 11.56 10.72 9.99 6.70 8.53 8.76 8.15 27.92%
EPS 1.41 1.39 1.23 1.31 1.22 1.02 1.05 23.08%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.18 0.165 0.165 0.155 0.14 0.135 0.125 29.29%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/01/13 31/10/12 31/07/12 -
Price 2.60 1.76 1.39 0.995 0.945 0.88 0.77 -
P/RPS 11.24 8.21 6.96 7.43 5.54 5.02 4.72 84.29%
P/EPS 92.05 63.51 56.58 37.99 38.68 43.32 36.57 91.64%
EY 1.09 1.57 1.77 2.63 2.59 2.31 2.73 -47.63%
DY 0.00 0.00 0.00 2.01 0.00 0.00 0.00 -
P/NAPS 7.22 5.33 4.21 3.21 3.38 3.26 3.08 82.26%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Date 19/02/14 25/11/13 20/08/13 29/05/13 19/03/13 14/12/12 13/09/12 -
Price 2.80 2.40 1.75 1.40 1.01 0.87 0.83 -
P/RPS 12.11 11.20 8.76 10.45 5.92 4.97 5.09 84.18%
P/EPS 99.14 86.60 71.24 53.45 41.34 42.83 39.41 91.56%
EY 1.01 1.15 1.40 1.87 2.42 2.33 2.54 -47.78%
DY 0.00 0.00 0.00 1.43 0.00 0.00 0.00 -
P/NAPS 7.78 7.27 5.30 4.52 3.61 3.22 3.32 82.22%

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