[BOILERM] QoQ Quarter Result on 31-Mar-2019 [#4]

Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- 77.57%
YoY- 69.02%
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 53,071 56,475 60,790 72,262 52,011 56,202 54,335 -1.55%
PBT 7,624 7,435 8,757 14,150 7,611 8,140 6,714 8.81%
Tax -1,905 -2,166 -2,109 -3,158 -1,556 -2,235 -1,840 2.33%
NP 5,719 5,269 6,648 10,992 6,055 5,905 4,874 11.21%
-
NP to SH 5,675 5,032 6,462 10,317 5,810 5,516 4,932 9.77%
-
Tax Rate 24.99% 29.13% 24.08% 22.32% 20.44% 27.46% 27.41% -
Total Cost 47,352 51,206 54,142 61,270 45,956 50,297 49,461 -2.85%
-
Net Worth 211,559 206,400 211,559 206,400 196,079 185,760 190,920 7.06%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - 10,320 - - - -
Div Payout % - - - 100.03% - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 211,559 206,400 211,559 206,400 196,079 185,760 190,920 7.06%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 10.78% 9.33% 10.94% 15.21% 11.64% 10.51% 8.97% -
ROE 2.68% 2.44% 3.05% 5.00% 2.96% 2.97% 2.58% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 10.29 10.94 11.78 14.00 10.08 10.89 10.53 -1.52%
EPS 1.10 0.98 1.25 2.00 1.13 1.07 0.96 9.47%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.41 0.40 0.41 0.40 0.38 0.36 0.37 7.06%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 10.29 10.94 11.78 14.00 10.08 10.89 10.53 -1.52%
EPS 1.10 0.98 1.25 2.00 1.13 1.07 0.96 9.47%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.41 0.40 0.41 0.40 0.38 0.36 0.37 7.06%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.605 0.54 0.58 0.555 0.52 0.665 0.685 -
P/RPS 5.88 4.93 4.92 3.96 5.16 6.11 6.51 -6.54%
P/EPS 55.01 55.37 46.31 27.76 46.18 62.21 71.67 -16.12%
EY 1.82 1.81 2.16 3.60 2.17 1.61 1.40 19.05%
DY 0.00 0.00 0.00 3.60 0.00 0.00 0.00 -
P/NAPS 1.48 1.35 1.41 1.39 1.37 1.85 1.85 -13.78%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 21/02/20 21/11/19 19/08/19 28/05/19 21/02/19 22/11/18 23/08/18 -
Price 0.60 0.62 0.74 0.565 0.59 0.61 0.725 -
P/RPS 5.83 5.66 6.28 4.03 5.85 5.60 6.89 -10.51%
P/EPS 54.56 63.58 59.09 28.26 52.40 57.06 75.85 -19.67%
EY 1.83 1.57 1.69 3.54 1.91 1.75 1.32 24.25%
DY 0.00 0.00 0.00 3.54 0.00 0.00 0.00 -
P/NAPS 1.46 1.55 1.80 1.41 1.55 1.69 1.96 -17.78%

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