[BOILERM] YoY Annual (Unaudited) Result on 31-Mar-2012 [#4]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
YoY--%
View:
Show?
Annual (Unaudited) Result
31/03/14 31/03/13 31/03/12 30/04/11 30/04/10 CAGR
Revenue 242,020 165,834 149,657 149,657 120,155 0 19.55%
PBT 38,180 30,193 22,237 22,237 18,021 0 21.10%
Tax -7,164 -6,458 -2,960 -2,960 -4,134 0 15.05%
NP 31,016 23,735 19,277 19,277 13,887 0 22.74%
-
NP to SH 31,016 23,735 19,277 19,277 13,887 0 22.74%
-
Tax Rate 18.76% 21.39% 13.31% 13.31% 22.94% - -
Total Cost 211,004 142,099 130,380 130,380 106,268 0 19.11%
-
Net Worth 105,779 79,980 59,340 59,340 43,860 0 25.17%
Dividend
31/03/14 31/03/13 31/03/12 30/04/11 30/04/10 CAGR
Div 7,740 5,160 7,095 7,095 - - -
Div Payout % 24.95% 21.74% 36.81% 36.81% - - -
Equity
31/03/14 31/03/13 31/03/12 30/04/11 30/04/10 CAGR
Net Worth 105,779 79,980 59,340 59,340 43,860 0 25.17%
NOSH 258,000 258,000 258,000 258,000 258,000 0 0.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 30/04/11 30/04/10 CAGR
NP Margin 12.82% 14.31% 12.88% 12.88% 11.56% 0.00% -
ROE 29.32% 29.68% 32.49% 32.49% 31.66% 0.00% -
Per Share
31/03/14 31/03/13 31/03/12 30/04/11 30/04/10 CAGR
RPS 93.81 64.28 58.01 58.01 46.57 0.00 19.55%
EPS 12.02 9.20 7.47 7.47 6.21 0.00 18.34%
DPS 3.00 2.00 2.75 2.75 0.00 0.00 -
NAPS 0.41 0.31 0.23 0.23 0.17 0.00 25.17%
Adjusted Per Share Value based on latest NOSH - 258,000
31/03/14 31/03/13 31/03/12 30/04/11 30/04/10 CAGR
RPS 46.90 32.14 29.00 29.00 23.29 0.00 19.54%
EPS 6.01 4.60 3.74 3.74 2.69 0.00 22.75%
DPS 1.50 1.00 1.38 1.38 0.00 0.00 -
NAPS 0.205 0.155 0.115 0.115 0.085 0.00 25.17%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 30/04/11 30/04/10 CAGR
Date 31/03/14 29/03/13 30/04/12 30/04/12 - - -
Price 2.95 0.995 0.765 0.765 0.00 0.00 -
P/RPS 3.14 1.55 1.32 1.32 0.00 0.00 -
P/EPS 24.54 10.82 10.24 10.24 0.00 0.00 -
EY 4.08 9.25 9.77 9.77 0.00 0.00 -
DY 1.02 2.01 3.59 3.59 0.00 0.00 -
P/NAPS 7.20 3.21 3.33 3.33 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 30/04/11 30/04/10 CAGR
Date 21/05/14 29/05/13 28/06/12 28/06/12 24/06/11 - -
Price 3.00 1.40 0.77 0.77 0.695 0.00 -
P/RPS 3.20 2.18 1.33 1.33 1.49 0.00 21.52%
P/EPS 24.95 15.22 10.31 10.31 12.91 0.00 18.30%
EY 4.01 6.57 9.70 9.70 7.74 0.00 -15.44%
DY 1.00 1.43 3.57 3.57 0.00 0.00 -
P/NAPS 7.32 4.52 3.35 3.35 4.09 0.00 16.00%

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