[BOILERM] YoY Cumulative 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- 258.24%
YoY- -27.01%
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 133,238 96,359 117,265 110,537 101,238 116,194 129,155 0.51%
PBT 12,282 13,711 16,192 14,854 12,829 13,646 25,566 -11.49%
Tax -3,018 -3,785 -4,275 -4,075 -3,205 -3,323 -6,009 -10.83%
NP 9,264 9,926 11,917 10,779 9,624 10,323 19,557 -11.69%
-
NP to SH 9,220 8,390 11,494 10,448 9,468 10,110 19,557 -11.76%
-
Tax Rate 24.57% 27.61% 26.40% 27.43% 24.98% 24.35% 23.50% -
Total Cost 123,974 86,433 105,348 99,758 91,614 105,871 109,598 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 3.97% 3.87% 5.57% 5.62% 5.40% 6.32% 14.58% -
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 25.82 18.67 22.73 21.42 19.62 22.52 25.03 0.51%
EPS 1.79 1.63 2.23 2.02 1.83 1.96 3.79 -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 25.82 18.67 22.73 21.42 19.62 22.52 25.03 0.51%
EPS 1.79 1.63 2.23 2.02 1.83 1.96 3.79 -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 3.99 3.24 2.38 3.10 4.64 4.42 4.39 -1.57%
P/EPS 57.64 37.21 24.24 32.84 49.59 50.78 29.02 12.10%
EY 1.73 2.69 4.13 3.04 2.02 1.97 3.45 -10.85%
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 3.80 4.61 2.73 2.85 4.26 3.82 4.47 -2.66%
P/EPS 54.85 52.89 27.83 30.13 45.51 43.89 29.55 10.84%
EY 1.82 1.89 3.59 3.32 2.20 2.28 3.38 -9.79%
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