[BOILERM] YoY Quarter Result on 30-Sep-2021 [#2]

Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -31.14%
YoY- -37.83%
View:
Show?
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 62,324 64,331 56,475 56,202 55,803 54,474 69,137 -1.71%
PBT 4,886 10,170 7,435 8,140 6,536 4,981 15,298 -17.30%
Tax -1,026 -2,728 -2,166 -2,235 -1,653 -1,256 -3,565 -18.73%
NP 3,860 7,442 5,269 5,905 4,883 3,725 11,733 -16.89%
-
NP to SH 3,760 6,048 5,032 5,516 4,802 3,675 11,733 -17.26%
-
Tax Rate 21.00% 26.82% 29.13% 27.46% 25.29% 25.22% 23.30% -
Total Cost 58,464 56,889 51,206 50,297 50,920 50,749 57,404 0.30%
-
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 6.19% 11.57% 9.33% 10.51% 8.75% 6.84% 16.97% -
ROE 1.62% 2.79% 2.44% 2.97% 2.74% 2.30% 8.75% -
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 12.08 12.47 10.94 10.89 10.81 10.56 13.40 -1.71%
EPS 0.73 1.17 0.98 1.07 0.93 0.71 2.27 -17.21%
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 12.08 12.47 10.94 10.89 10.81 10.56 13.40 -1.71%
EPS 0.73 1.17 0.98 1.07 0.93 0.71 2.27 -17.21%
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 8.53 4.85 4.93 6.11 8.41 9.43 8.21 0.63%
P/EPS 141.35 51.62 55.37 62.21 97.78 139.71 48.38 19.54%
EY 0.71 1.94 1.81 1.61 1.02 0.72 2.07 -16.32%
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 8.11 6.90 5.66 5.60 7.72 8.15 8.36 -0.50%
P/EPS 134.49 73.37 63.58 57.06 89.73 120.75 49.26 18.20%
EY 0.74 1.36 1.57 1.75 1.11 0.83 2.03 -15.46%
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