[BOILERM] QoQ Quarter Result on 31-Mar-2014 [#4]

Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 40.54%
YoY- 51.54%
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 66,130 67,886 74,142 75,539 59,657 55,294 51,530 18.03%
PBT 12,638 15,484 13,719 10,197 9,816 9,646 8,521 29.96%
Tax -2,997 -4,089 -3,642 44 -2,529 -2,496 -2,183 23.45%
NP 9,641 11,395 10,077 10,241 7,287 7,150 6,338 32.16%
-
NP to SH 9,641 11,395 10,077 10,241 7,287 7,150 6,338 32.16%
-
Tax Rate 23.71% 26.41% 26.55% -0.43% 25.76% 25.88% 25.62% -
Total Cost 56,489 56,491 64,065 65,298 52,370 48,144 45,192 15.99%
-
Net Worth 123,839 116,099 116,099 105,779 92,880 85,140 85,140 28.28%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - 7,740 - - - -
Div Payout % - - - 75.58% - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 123,839 116,099 116,099 105,779 92,880 85,140 85,140 28.28%
NOSH 516,000 258,000 258,000 258,000 258,000 258,000 258,000 58.53%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 14.58% 16.79% 13.59% 13.56% 12.21% 12.93% 12.30% -
ROE 7.79% 9.81% 8.68% 9.68% 7.85% 8.40% 7.44% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 12.82 26.31 28.74 29.28 23.12 21.43 19.97 -25.52%
EPS 2.02 4.42 3.91 3.97 2.82 2.77 2.46 -12.27%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.24 0.45 0.45 0.41 0.36 0.33 0.33 -19.08%
Adjusted Per Share Value based on latest NOSH - 258,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 12.82 13.16 14.37 14.64 11.56 10.72 9.99 18.03%
EPS 2.02 2.21 1.95 1.98 1.41 1.39 1.23 39.07%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.24 0.225 0.225 0.205 0.18 0.165 0.165 28.28%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.45 3.56 2.99 2.95 2.60 1.76 1.39 -
P/RPS 11.31 13.53 10.40 10.08 11.24 8.21 6.96 38.09%
P/EPS 77.61 80.60 76.55 74.32 92.05 63.51 56.58 23.38%
EY 1.29 1.24 1.31 1.35 1.09 1.57 1.77 -18.96%
DY 0.00 0.00 0.00 1.02 0.00 0.00 0.00 -
P/NAPS 6.04 7.91 6.64 7.20 7.22 5.33 4.21 27.12%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 18/11/14 19/08/14 21/05/14 19/02/14 25/11/13 20/08/13 -
Price 1.50 1.63 3.35 3.00 2.80 2.40 1.75 -
P/RPS 11.70 6.19 11.66 10.25 12.11 11.20 8.76 21.21%
P/EPS 80.28 36.91 85.77 75.58 99.14 86.60 71.24 8.26%
EY 1.25 2.71 1.17 1.32 1.01 1.15 1.40 -7.25%
DY 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
P/NAPS 6.25 3.62 7.44 7.32 7.78 7.27 5.30 11.58%

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