[BOILERM] YoY Quarter Result on 31-Dec-2019 [#3]

Announcement Date
21-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 12.78%
YoY- -2.32%
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 97,015 64,994 53,071 52,011 56,580 62,814 63,478 7.31%
PBT 8,616 10,659 7,624 7,611 7,197 8,509 7,356 2.66%
Tax -2,328 -2,500 -1,905 -1,556 -1,842 -1,883 -766 20.33%
NP 6,288 8,159 5,719 6,055 5,355 6,626 6,590 -0.77%
-
NP to SH 5,015 7,542 5,675 5,810 5,003 6,457 6,590 -4.44%
-
Tax Rate 27.02% 23.45% 24.99% 20.44% 25.59% 22.13% 10.41% -
Total Cost 90,727 56,835 47,352 45,956 51,225 56,188 56,888 8.08%
-
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 6.48% 12.55% 10.78% 11.64% 9.46% 10.55% 10.38% -
ROE 2.11% 3.40% 2.68% 2.96% 2.77% 4.04% 4.40% -
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 18.80 12.60 10.29 10.08 10.97 12.17 12.30 7.32%
EPS 0.97 1.46 1.10 1.13 0.97 1.25 1.28 -4.51%
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 18.80 12.60 10.29 10.08 10.97 12.17 12.30 7.32%
EPS 0.97 1.46 1.10 1.13 0.97 1.25 1.28 -4.51%
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 5.08 7.90 5.88 5.16 7.52 6.70 9.43 -9.78%
P/EPS 98.26 68.07 55.01 46.18 85.09 65.13 90.83 1.31%
EY 1.02 1.47 1.82 2.17 1.18 1.54 1.10 -1.24%
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 5.13 7.82 5.83 5.85 7.11 7.23 8.54 -8.13%
P/EPS 99.29 67.39 54.56 52.40 80.45 70.32 82.22 3.19%
EY 1.01 1.48 1.83 1.91 1.24 1.42 1.22 -3.09%
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