[BOILERM] QoQ Quarter Result on 31-Mar-2017 [#4]

Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 0.45%
YoY- 40.39%
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 56,580 55,803 45,435 58,182 62,814 54,474 61,720 -5.61%
PBT 7,197 6,536 6,293 10,236 8,509 4,981 8,665 -11.61%
Tax -1,842 -1,653 -1,552 -3,327 -1,883 -1,256 -2,067 -7.37%
NP 5,355 4,883 4,741 6,909 6,626 3,725 6,598 -12.95%
-
NP to SH 5,003 4,802 4,666 6,486 6,457 3,675 6,435 -15.40%
-
Tax Rate 25.59% 25.29% 24.66% 32.50% 22.13% 25.22% 23.85% -
Total Cost 51,225 50,920 40,694 51,273 56,188 50,749 55,122 -4.75%
-
Net Worth 180,599 175,440 175,440 170,280 159,960 159,960 165,119 6.13%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - 7,740 - - - -
Div Payout % - - - 119.33% - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 180,599 175,440 175,440 170,280 159,960 159,960 165,119 6.13%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.46% 8.75% 10.43% 11.87% 10.55% 6.84% 10.69% -
ROE 2.77% 2.74% 2.66% 3.81% 4.04% 2.30% 3.90% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 10.97 10.81 8.81 11.28 12.17 10.56 11.96 -5.58%
EPS 0.97 0.93 0.90 1.26 1.25 0.71 1.25 -15.51%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.35 0.34 0.34 0.33 0.31 0.31 0.32 6.13%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 10.97 10.81 8.81 11.28 12.17 10.56 11.96 -5.58%
EPS 0.97 0.93 0.90 1.26 1.25 0.71 1.25 -15.51%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.35 0.34 0.34 0.33 0.31 0.31 0.32 6.13%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.825 0.91 0.935 0.845 0.815 0.995 1.02 -
P/RPS 7.52 8.41 10.62 7.49 6.70 9.43 8.53 -8.03%
P/EPS 85.09 97.78 103.40 67.22 65.13 139.71 81.79 2.66%
EY 1.18 1.02 0.97 1.49 1.54 0.72 1.22 -2.19%
DY 0.00 0.00 0.00 1.78 0.00 0.00 0.00 -
P/NAPS 2.36 2.68 2.75 2.56 2.63 3.21 3.19 -18.15%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 13/02/18 22/11/17 22/08/17 24/05/17 22/02/17 17/11/16 17/08/16 -
Price 0.78 0.835 0.90 1.05 0.88 0.86 1.03 -
P/RPS 7.11 7.72 10.22 9.31 7.23 8.15 8.61 -11.95%
P/EPS 80.45 89.73 99.53 83.53 70.32 120.75 82.59 -1.73%
EY 1.24 1.11 1.00 1.20 1.42 0.83 1.21 1.64%
DY 0.00 0.00 0.00 1.43 0.00 0.00 0.00 -
P/NAPS 2.23 2.46 2.65 3.18 2.84 2.77 3.22 -21.67%

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