[BOILERM] YoY Quarter Result on 30-Sep-2015 [#2]

Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 49.96%
YoY- 2.97%
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 CAGR
Revenue 56,202 55,803 54,474 69,137 67,886 55,294 45,203 3.74%
PBT 8,140 6,536 4,981 15,298 15,484 9,646 7,161 2.18%
Tax -2,235 -1,653 -1,256 -3,565 -4,089 -2,496 -1,920 2.60%
NP 5,905 4,883 3,725 11,733 11,395 7,150 5,241 2.03%
-
NP to SH 5,516 4,802 3,675 11,733 11,395 7,150 5,241 0.86%
-
Tax Rate 27.46% 25.29% 25.22% 23.30% 26.41% 25.88% 26.81% -
Total Cost 50,297 50,920 50,749 57,404 56,491 48,144 39,962 3.96%
-
Net Worth 185,760 175,440 159,960 134,159 116,099 85,140 69,660 18.02%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 CAGR
Net Worth 185,760 175,440 159,960 134,159 116,099 85,140 69,660 18.02%
NOSH 516,000 516,000 516,000 516,000 258,000 258,000 258,000 12.42%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 CAGR
NP Margin 10.51% 8.75% 6.84% 16.97% 16.79% 12.93% 11.59% -
ROE 2.97% 2.74% 2.30% 8.75% 9.81% 8.40% 7.52% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 CAGR
RPS 10.89 10.81 10.56 13.40 26.31 21.43 17.52 -7.72%
EPS 1.07 0.93 0.71 2.27 4.42 2.77 2.03 -10.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.34 0.31 0.26 0.45 0.33 0.27 4.98%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 CAGR
RPS 10.89 10.81 10.56 13.40 13.16 10.72 8.76 3.74%
EPS 1.07 0.93 0.71 2.27 2.21 1.39 1.02 0.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.34 0.31 0.26 0.225 0.165 0.135 18.02%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 -
Price 0.665 0.91 0.995 1.10 3.56 1.76 0.88 -
P/RPS 6.11 8.41 9.43 8.21 13.53 8.21 5.02 3.37%
P/EPS 62.21 97.78 139.71 48.38 80.60 63.51 43.32 6.30%
EY 1.61 1.02 0.72 2.07 1.24 1.57 2.31 -5.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 2.68 3.21 4.23 7.91 5.33 3.26 -9.12%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 CAGR
Date 22/11/18 22/11/17 17/11/16 19/11/15 18/11/14 25/11/13 14/12/12 -
Price 0.61 0.835 0.86 1.12 1.63 2.40 0.87 -
P/RPS 5.60 7.72 8.15 8.36 6.19 11.20 4.97 2.03%
P/EPS 57.06 89.73 120.75 49.26 36.91 86.60 42.83 4.96%
EY 1.75 1.11 0.83 2.03 2.71 1.15 2.33 -4.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 2.46 2.77 4.31 3.62 7.27 3.22 -10.32%

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