[BOILERM] QoQ Quarter Result on 31-Mar-2022 [#4]

Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- -45.36%
YoY- -58.02%
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 87,507 97,015 62,324 70,914 75,975 64,994 64,331 22.79%
PBT 4,811 8,616 4,886 7,396 9,375 10,659 10,170 -39.31%
Tax -1,114 -2,328 -1,026 -1,992 -2,043 -2,500 -2,728 -44.98%
NP 3,697 6,288 3,860 5,404 7,332 8,159 7,442 -37.30%
-
NP to SH 2,740 5,015 3,760 5,460 6,527 7,542 6,048 -41.04%
-
Tax Rate 23.16% 27.02% 21.00% 26.93% 21.79% 23.45% 26.82% -
Total Cost 83,810 90,727 58,464 65,510 68,643 56,835 56,889 29.50%
-
Net Worth 237,360 237,360 232,199 237,360 227,039 221,880 216,719 6.25%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 9,030 - - - 9,030 - - -
Div Payout % 329.56% - - - 138.35% - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 237,360 237,360 232,199 237,360 227,039 221,880 216,719 6.25%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 4.22% 6.48% 6.19% 7.62% 9.65% 12.55% 11.57% -
ROE 1.15% 2.11% 1.62% 2.30% 2.87% 3.40% 2.79% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 16.96 18.80 12.08 13.74 14.72 12.60 12.47 22.77%
EPS 0.53 0.97 0.73 1.06 1.26 1.46 1.17 -41.04%
DPS 1.75 0.00 0.00 0.00 1.75 0.00 0.00 -
NAPS 0.46 0.46 0.45 0.46 0.44 0.43 0.42 6.25%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 16.96 18.80 12.08 13.74 14.72 12.60 12.47 22.77%
EPS 0.53 0.97 0.73 1.06 1.26 1.46 1.17 -41.04%
DPS 1.75 0.00 0.00 0.00 1.75 0.00 0.00 -
NAPS 0.46 0.46 0.45 0.46 0.44 0.43 0.42 6.25%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.95 0.955 1.03 1.08 1.39 0.995 0.605 -
P/RPS 5.60 5.08 8.53 7.86 9.44 7.90 4.85 10.06%
P/EPS 178.91 98.26 141.35 102.07 109.89 68.07 51.62 129.19%
EY 0.56 1.02 0.71 0.98 0.91 1.47 1.94 -56.35%
DY 1.84 0.00 0.00 0.00 1.26 0.00 0.00 -
P/NAPS 2.07 2.08 2.29 2.35 3.16 2.31 1.44 27.39%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 24/05/22 23/02/22 25/11/21 23/08/21 25/05/21 24/02/21 24/11/20 -
Price 0.905 0.965 0.98 1.10 1.16 0.985 0.86 -
P/RPS 5.34 5.13 8.11 8.00 7.88 7.82 6.90 -15.71%
P/EPS 170.43 99.29 134.49 103.96 91.71 67.39 73.37 75.48%
EY 0.59 1.01 0.74 0.96 1.09 1.48 1.36 -42.72%
DY 1.93 0.00 0.00 0.00 1.51 0.00 0.00 -
P/NAPS 1.97 2.10 2.18 2.39 2.64 2.29 2.05 -2.62%

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