[BOILERM] YoY Quarter Result on 31-Dec-2017 [#3]

Announcement Date
13-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 4.19%
YoY- -22.52%
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 64,994 53,071 52,011 56,580 62,814 63,478 66,130 -0.28%
PBT 10,659 7,624 7,611 7,197 8,509 7,356 12,638 -2.79%
Tax -2,500 -1,905 -1,556 -1,842 -1,883 -766 -2,997 -2.97%
NP 8,159 5,719 6,055 5,355 6,626 6,590 9,641 -2.74%
-
NP to SH 7,542 5,675 5,810 5,003 6,457 6,590 9,641 -4.00%
-
Tax Rate 23.45% 24.99% 20.44% 25.59% 22.13% 10.41% 23.71% -
Total Cost 56,835 47,352 45,956 51,225 56,188 56,888 56,489 0.10%
-
Net Worth 221,880 211,559 196,079 180,599 159,960 149,639 123,839 10.19%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 221,880 211,559 196,079 180,599 159,960 149,639 123,839 10.19%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 12.55% 10.78% 11.64% 9.46% 10.55% 10.38% 14.58% -
ROE 3.40% 2.68% 2.96% 2.77% 4.04% 4.40% 7.79% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 12.60 10.29 10.08 10.97 12.17 12.30 12.82 -0.28%
EPS 1.46 1.10 1.13 0.97 1.25 1.28 2.02 -5.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.41 0.38 0.35 0.31 0.29 0.24 10.19%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 12.60 10.29 10.08 10.97 12.17 12.30 12.82 -0.28%
EPS 1.46 1.10 1.13 0.97 1.25 1.28 2.02 -5.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.41 0.38 0.35 0.31 0.29 0.24 10.19%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.995 0.605 0.52 0.825 0.815 1.16 1.45 -
P/RPS 7.90 5.88 5.16 7.52 6.70 9.43 11.31 -5.79%
P/EPS 68.07 55.01 46.18 85.09 65.13 90.83 77.61 -2.16%
EY 1.47 1.82 2.17 1.18 1.54 1.10 1.29 2.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 1.48 1.37 2.36 2.63 4.00 6.04 -14.78%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 24/02/21 21/02/20 21/02/19 13/02/18 22/02/17 24/02/16 25/02/15 -
Price 0.985 0.60 0.59 0.78 0.88 1.05 1.50 -
P/RPS 7.82 5.83 5.85 7.11 7.23 8.54 11.70 -6.48%
P/EPS 67.39 54.56 52.40 80.45 70.32 82.22 80.28 -2.87%
EY 1.48 1.83 1.91 1.24 1.42 1.22 1.25 2.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 1.46 1.55 2.23 2.84 3.62 6.25 -15.39%

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