[BOILERM] QoQ TTM Result on 31-Dec-2020 [#3]

Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 9.27%
YoY- -19.89%
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 274,207 276,214 237,328 221,164 209,241 201,385 230,147 12.37%
PBT 32,316 37,600 33,745 32,980 29,945 27,210 32,426 -0.22%
Tax -7,561 -9,263 -8,328 -8,449 -7,854 -7,292 -8,344 -6.35%
NP 24,755 28,337 25,417 24,531 22,091 19,918 24,082 1.85%
-
NP to SH 23,289 25,577 22,459 22,018 20,151 19,135 23,255 0.09%
-
Tax Rate 23.40% 24.64% 24.68% 25.62% 26.23% 26.80% 25.73% -
Total Cost 249,452 247,877 211,911 196,633 187,150 181,467 206,065 13.57%
-
Net Worth 232,199 237,360 227,039 221,880 216,719 216,719 211,559 6.39%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 9,030 9,030 9,030 9,030 9,030 9,030 9,030 0.00%
Div Payout % 38.77% 35.31% 40.21% 41.01% 44.81% 47.19% 38.83% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 232,199 237,360 227,039 221,880 216,719 216,719 211,559 6.39%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 9.03% 10.26% 10.71% 11.09% 10.56% 9.89% 10.46% -
ROE 10.03% 10.78% 9.89% 9.92% 9.30% 8.83% 10.99% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 53.14 53.53 45.99 42.86 40.55 39.03 44.60 12.37%
EPS 4.51 4.96 4.35 4.27 3.91 3.71 4.51 0.00%
DPS 1.75 1.75 1.75 1.75 1.75 1.75 1.75 0.00%
NAPS 0.45 0.46 0.44 0.43 0.42 0.42 0.41 6.39%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 53.14 53.53 45.99 42.86 40.55 39.03 44.60 12.37%
EPS 4.51 4.96 4.35 4.27 3.91 3.71 4.51 0.00%
DPS 1.75 1.75 1.75 1.75 1.75 1.75 1.75 0.00%
NAPS 0.45 0.46 0.44 0.43 0.42 0.42 0.41 6.39%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.03 1.08 1.39 0.995 0.605 0.555 0.45 -
P/RPS 1.94 2.02 3.02 2.32 1.49 1.42 1.01 54.45%
P/EPS 22.82 21.79 31.94 23.32 15.49 14.97 9.98 73.47%
EY 4.38 4.59 3.13 4.29 6.45 6.68 10.02 -42.37%
DY 1.70 1.62 1.26 1.76 2.89 3.15 3.89 -42.38%
P/NAPS 2.29 2.35 3.16 2.31 1.44 1.32 1.10 62.96%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 23/08/21 25/05/21 24/02/21 24/11/20 12/08/20 25/06/20 -
Price 0.98 1.10 1.16 0.985 0.86 0.63 0.52 -
P/RPS 1.84 2.05 2.52 2.30 2.12 1.61 1.17 35.19%
P/EPS 21.71 22.19 26.65 23.08 22.02 16.99 11.54 52.33%
EY 4.61 4.51 3.75 4.33 4.54 5.89 8.67 -34.34%
DY 1.79 1.59 1.51 1.78 2.03 2.78 3.37 -34.38%
P/NAPS 2.18 2.39 2.64 2.29 2.05 1.50 1.27 43.31%

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