[BOILERM] QoQ Quarter Result on 31-Mar-2018 [#4]

Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- 22.01%
YoY- -5.89%
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 52,011 56,202 54,335 68,089 56,580 55,803 45,435 9.40%
PBT 7,611 8,140 6,714 10,179 7,197 6,536 6,293 13.47%
Tax -1,556 -2,235 -1,840 -3,231 -1,842 -1,653 -1,552 0.17%
NP 6,055 5,905 4,874 6,948 5,355 4,883 4,741 17.66%
-
NP to SH 5,810 5,516 4,932 6,104 5,003 4,802 4,666 15.69%
-
Tax Rate 20.44% 27.46% 27.41% 31.74% 25.59% 25.29% 24.66% -
Total Cost 45,956 50,297 49,461 61,141 51,225 50,920 40,694 8.42%
-
Net Worth 196,079 185,760 190,920 190,920 180,599 175,440 175,440 7.67%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - 9,030 - - - -
Div Payout % - - - 147.94% - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 196,079 185,760 190,920 190,920 180,599 175,440 175,440 7.67%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 11.64% 10.51% 8.97% 10.20% 9.46% 8.75% 10.43% -
ROE 2.96% 2.97% 2.58% 3.20% 2.77% 2.74% 2.66% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 10.08 10.89 10.53 13.20 10.97 10.81 8.81 9.36%
EPS 1.13 1.07 0.96 1.18 0.97 0.93 0.90 16.33%
DPS 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
NAPS 0.38 0.36 0.37 0.37 0.35 0.34 0.34 7.67%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 10.08 10.89 10.53 13.20 10.97 10.81 8.81 9.36%
EPS 1.13 1.07 0.96 1.18 0.97 0.93 0.90 16.33%
DPS 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
NAPS 0.38 0.36 0.37 0.37 0.35 0.34 0.34 7.67%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.52 0.665 0.685 0.67 0.825 0.91 0.935 -
P/RPS 5.16 6.11 6.51 5.08 7.52 8.41 10.62 -38.11%
P/EPS 46.18 62.21 71.67 56.64 85.09 97.78 103.40 -41.48%
EY 2.17 1.61 1.40 1.77 1.18 1.02 0.97 70.80%
DY 0.00 0.00 0.00 2.61 0.00 0.00 0.00 -
P/NAPS 1.37 1.85 1.85 1.81 2.36 2.68 2.75 -37.07%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 22/11/18 23/08/18 23/05/18 13/02/18 22/11/17 22/08/17 -
Price 0.59 0.61 0.725 0.695 0.78 0.835 0.90 -
P/RPS 5.85 5.60 6.89 5.27 7.11 7.72 10.22 -30.99%
P/EPS 52.40 57.06 75.85 58.75 80.45 89.73 99.53 -34.72%
EY 1.91 1.75 1.32 1.70 1.24 1.11 1.00 53.76%
DY 0.00 0.00 0.00 2.52 0.00 0.00 0.00 -
P/NAPS 1.55 1.69 1.96 1.88 2.23 2.46 2.65 -29.99%

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