[BOILERM] YoY Annualized Quarter 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- 26.6%
YoY- -7.2%
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 307,004 215,137 227,114 216,730 210,424 238,677 256,844 3.01%
PBT 27,864 32,493 31,754 29,953 26,701 29,540 43,896 -7.28%
Tax -7,128 -8,380 -8,240 -7,508 -6,729 -6,941 -9,033 -3.86%
NP 20,736 24,113 23,514 22,445 19,972 22,598 34,862 -8.28%
-
NP to SH 18,980 21,242 22,890 21,677 19,294 22,089 34,862 -9.62%
-
Tax Rate 25.58% 25.79% 25.95% 25.07% 25.20% 23.50% 20.58% -
Total Cost 286,268 191,024 203,600 194,285 190,452 216,078 221,981 4.32%
-
Net Worth 237,360 221,880 211,559 196,079 180,599 159,960 149,639 7.98%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 237,360 221,880 211,559 196,079 180,599 159,960 149,639 7.98%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 6.75% 11.21% 10.35% 10.36% 9.49% 9.47% 13.57% -
ROE 8.00% 9.57% 10.82% 11.06% 10.68% 13.81% 23.30% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 59.50 41.69 44.01 42.00 40.78 46.26 49.78 3.01%
EPS 3.68 4.12 4.44 4.20 3.73 4.28 6.76 -9.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.43 0.41 0.38 0.35 0.31 0.29 7.98%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 59.50 41.69 44.01 42.00 40.78 46.26 49.78 3.01%
EPS 3.68 4.12 4.44 4.20 3.73 4.28 6.76 -9.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.43 0.41 0.38 0.35 0.31 0.29 7.98%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.955 0.995 0.605 0.52 0.825 0.815 1.16 -
P/RPS 1.61 2.39 1.37 1.24 2.02 1.76 2.33 -5.96%
P/EPS 25.96 24.17 13.64 12.38 22.06 19.04 17.17 7.12%
EY 3.85 4.14 7.33 8.08 4.53 5.25 5.82 -6.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 2.31 1.48 1.37 2.36 2.63 4.00 -10.31%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 23/02/22 24/02/21 21/02/20 21/02/19 13/02/18 22/02/17 24/02/16 -
Price 0.965 0.985 0.60 0.59 0.78 0.88 1.05 -
P/RPS 1.62 2.36 1.36 1.40 1.91 1.90 2.11 -4.30%
P/EPS 26.23 23.93 13.53 14.04 20.86 20.56 15.54 9.10%
EY 3.81 4.18 7.39 7.12 4.79 4.86 6.43 -8.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.29 1.46 1.55 2.23 2.84 3.62 -8.66%

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