[BOILERM] YoY Cumulative 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- 89.89%
YoY- -7.2%
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 230,253 161,353 170,336 162,548 157,818 179,008 192,633 3.01%
PBT 20,898 24,370 23,816 22,465 20,026 22,155 32,922 -7.28%
Tax -5,346 -6,285 -6,180 -5,631 -5,047 -5,206 -6,775 -3.86%
NP 15,552 18,085 17,636 16,834 14,979 16,949 26,147 -8.28%
-
NP to SH 14,235 15,932 17,168 16,258 14,471 16,567 26,147 -9.62%
-
Tax Rate 25.58% 25.79% 25.95% 25.07% 25.20% 23.50% 20.58% -
Total Cost 214,701 143,268 152,700 145,714 142,839 162,059 166,486 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 6.00% 7.18% 8.11% 8.29% 8.01% 10.36% 17.47% -
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 44.62 31.27 33.01 31.50 30.58 34.69 37.33 3.01%
EPS 2.76 3.09 3.33 3.15 2.80 3.21 5.07 -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 44.62 31.27 33.01 31.50 30.58 34.69 37.33 3.01%
EPS 2.76 3.09 3.33 3.15 2.80 3.21 5.07 -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 2.14 3.18 1.83 1.65 2.70 2.35 3.11 -6.03%
P/EPS 34.62 32.23 18.18 16.50 29.42 25.38 22.89 7.13%
EY 2.89 3.10 5.50 6.06 3.40 3.94 4.37 -6.65%
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 2.16 3.15 1.82 1.87 2.55 2.54 2.81 -4.28%
P/EPS 34.98 31.90 18.03 18.73 27.81 27.41 20.72 9.11%
EY 2.86 3.13 5.55 5.34 3.60 3.65 4.83 -8.35%
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