[BOILERM] YoY Quarter Result on 31-Mar-2012 [#4]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Quarter Result
31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 30/04/10 CAGR
Revenue 75,539 34,553 43,116 0 31,892 0 -
PBT 10,197 7,610 7,371 0 4,515 0 -
Tax 44 -852 711 0 -1,220 0 -
NP 10,241 6,758 8,082 0 3,295 0 -
-
NP to SH 10,241 6,758 8,082 0 3,784 0 -
-
Tax Rate -0.43% 11.20% -9.65% - 27.02% - -
Total Cost 65,298 27,795 35,034 0 28,597 0 -
-
Net Worth 105,779 79,980 59,340 59,340 43,860 0 -
Dividend
31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 30/04/10 CAGR
Div 7,740 5,160 3,870 - - - -
Div Payout % 75.58% 76.35% 47.88% - - - -
Equity
31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 30/04/10 CAGR
Net Worth 105,779 79,980 59,340 59,340 43,860 0 -
NOSH 258,000 258,000 258,000 258,000 258,000 0 -
Ratio Analysis
31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 30/04/10 CAGR
NP Margin 13.56% 19.56% 18.74% 0.00% 10.33% 0.00% -
ROE 9.68% 8.45% 13.62% 0.00% 8.63% 0.00% -
Per Share
31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 30/04/10 CAGR
RPS 29.28 13.39 16.71 0.00 12.36 0.00 -
EPS 3.97 2.62 3.13 0.00 1.47 0.00 -
DPS 3.00 2.00 1.50 0.00 0.00 0.00 -
NAPS 0.41 0.31 0.23 0.23 0.17 0.00 -
Adjusted Per Share Value based on latest NOSH - 258,000
31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 30/04/10 CAGR
RPS 14.64 6.70 8.36 0.00 6.18 0.00 -
EPS 1.98 1.31 1.57 0.00 0.73 0.00 -
DPS 1.50 1.00 0.75 0.00 0.00 0.00 -
NAPS 0.205 0.155 0.115 0.115 0.085 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 30/04/10 CAGR
Date 31/03/14 29/03/13 30/04/12 30/03/12 - - -
Price 2.95 0.995 0.765 0.795 0.00 0.00 -
P/RPS 10.08 7.43 4.58 0.00 0.00 0.00 -
P/EPS 74.32 37.99 24.42 0.00 0.00 0.00 -
EY 1.35 2.63 4.09 0.00 0.00 0.00 -
DY 1.02 2.01 1.96 0.00 0.00 0.00 -
P/NAPS 7.20 3.21 3.33 3.46 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 30/04/10 CAGR
Date 21/05/14 29/05/13 28/06/12 - 24/06/11 - -
Price 3.00 1.40 0.77 0.00 0.695 0.00 -
P/RPS 10.25 10.45 4.61 0.00 5.62 0.00 -
P/EPS 75.58 53.45 24.58 0.00 47.39 0.00 -
EY 1.32 1.87 4.07 0.00 2.11 0.00 -
DY 1.00 1.43 1.95 0.00 0.00 0.00 -
P/NAPS 7.32 4.52 3.35 0.00 4.09 0.00 -

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