[BOILERM] QoQ TTM Result on 31-Mar-2021 [#4]

Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 2.0%
YoY- -3.42%
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 306,228 274,207 276,214 237,328 221,164 209,241 201,385 32.13%
PBT 30,273 32,316 37,600 33,745 32,980 29,945 27,210 7.34%
Tax -7,389 -7,561 -9,263 -8,328 -8,449 -7,854 -7,292 0.88%
NP 22,884 24,755 28,337 25,417 24,531 22,091 19,918 9.66%
-
NP to SH 20,762 23,289 25,577 22,459 22,018 20,151 19,135 5.57%
-
Tax Rate 24.41% 23.40% 24.64% 24.68% 25.62% 26.23% 26.80% -
Total Cost 283,344 249,452 247,877 211,911 196,633 187,150 181,467 34.48%
-
Net Worth 237,360 232,199 237,360 227,039 221,880 216,719 216,719 6.23%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 9,030 9,030 9,030 9,030 9,030 9,030 9,030 0.00%
Div Payout % 43.49% 38.77% 35.31% 40.21% 41.01% 44.81% 47.19% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 237,360 232,199 237,360 227,039 221,880 216,719 216,719 6.23%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 7.47% 9.03% 10.26% 10.71% 11.09% 10.56% 9.89% -
ROE 8.75% 10.03% 10.78% 9.89% 9.92% 9.30% 8.83% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 59.35 53.14 53.53 45.99 42.86 40.55 39.03 32.13%
EPS 4.02 4.51 4.96 4.35 4.27 3.91 3.71 5.48%
DPS 1.75 1.75 1.75 1.75 1.75 1.75 1.75 0.00%
NAPS 0.46 0.45 0.46 0.44 0.43 0.42 0.42 6.23%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 59.35 53.14 53.53 45.99 42.86 40.55 39.03 32.13%
EPS 4.02 4.51 4.96 4.35 4.27 3.91 3.71 5.48%
DPS 1.75 1.75 1.75 1.75 1.75 1.75 1.75 0.00%
NAPS 0.46 0.45 0.46 0.44 0.43 0.42 0.42 6.23%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.955 1.03 1.08 1.39 0.995 0.605 0.555 -
P/RPS 1.61 1.94 2.02 3.02 2.32 1.49 1.42 8.70%
P/EPS 23.73 22.82 21.79 31.94 23.32 15.49 14.97 35.83%
EY 4.21 4.38 4.59 3.13 4.29 6.45 6.68 -26.42%
DY 1.83 1.70 1.62 1.26 1.76 2.89 3.15 -30.30%
P/NAPS 2.08 2.29 2.35 3.16 2.31 1.44 1.32 35.30%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 25/11/21 23/08/21 25/05/21 24/02/21 24/11/20 12/08/20 -
Price 0.965 0.98 1.10 1.16 0.985 0.86 0.63 -
P/RPS 1.63 1.84 2.05 2.52 2.30 2.12 1.61 0.82%
P/EPS 23.98 21.71 22.19 26.65 23.08 22.02 16.99 25.74%
EY 4.17 4.61 4.51 3.75 4.33 4.54 5.89 -20.51%
DY 1.81 1.79 1.59 1.51 1.78 2.03 2.78 -24.82%
P/NAPS 2.10 2.18 2.39 2.64 2.29 2.05 1.50 25.06%

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