[BOILERM] YoY Annualized Quarter Result on 30-Sep-2020 [#2]

Announcement Date
24-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 79.12%
YoY- -27.01%
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 266,476 192,718 234,530 221,074 202,476 232,388 258,310 0.51%
PBT 24,564 27,422 32,384 29,708 25,658 27,292 51,132 -11.49%
Tax -6,036 -7,570 -8,550 -8,150 -6,410 -6,646 -12,018 -10.83%
NP 18,528 19,852 23,834 21,558 19,248 20,646 39,114 -11.69%
-
NP to SH 18,440 16,780 22,988 20,896 18,936 20,220 39,114 -11.76%
-
Tax Rate 24.57% 27.61% 26.40% 27.43% 24.98% 24.35% 23.50% -
Total Cost 247,948 172,866 210,696 199,516 183,228 211,742 219,196 2.07%
-
Net Worth 232,199 216,719 206,400 185,760 175,440 159,960 134,159 9.56%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 232,199 216,719 206,400 185,760 175,440 159,960 134,159 9.56%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 6.95% 10.30% 10.16% 9.75% 9.51% 8.88% 15.14% -
ROE 7.94% 7.74% 11.14% 11.25% 10.79% 12.64% 29.15% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 51.64 37.35 45.45 42.84 39.24 45.04 50.06 0.51%
EPS 3.58 3.26 4.46 4.04 3.66 3.92 7.58 -11.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.42 0.40 0.36 0.34 0.31 0.26 9.56%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 51.64 37.35 45.45 42.84 39.24 45.04 50.06 0.51%
EPS 3.58 3.26 4.46 4.04 3.66 3.92 7.58 -11.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.42 0.40 0.36 0.34 0.31 0.26 9.56%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.03 0.605 0.54 0.665 0.91 0.995 1.10 -
P/RPS 1.99 1.62 1.19 1.55 2.32 2.21 2.20 -1.65%
P/EPS 28.82 18.60 12.12 16.42 24.80 25.39 14.51 12.10%
EY 3.47 5.38 8.25 6.09 4.03 3.94 6.89 -10.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 1.44 1.35 1.85 2.68 3.21 4.23 -9.71%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 24/11/20 21/11/19 22/11/18 22/11/17 17/11/16 19/11/15 -
Price 0.98 0.86 0.62 0.61 0.835 0.86 1.12 -
P/RPS 1.90 2.30 1.36 1.42 2.13 1.91 2.24 -2.70%
P/EPS 27.42 26.45 13.92 15.06 22.75 21.95 14.78 10.83%
EY 3.65 3.78 7.19 6.64 4.39 4.56 6.77 -9.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 2.05 1.55 1.69 2.46 2.77 4.31 -10.72%

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