[BOILERM] YoY Quarter Result on 31-Mar-2013 [#4]

Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 7.22%
YoY--%
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 CAGR
Revenue 67,476 69,717 75,539 34,553 43,116 0 31,892 16.44%
PBT 6,660 10,326 10,197 7,610 7,371 0 4,515 8.21%
Tax -1,917 -2,284 44 -852 711 0 -1,220 9.61%
NP 4,743 8,042 10,241 6,758 8,082 0 3,295 7.67%
-
NP to SH 4,620 8,042 10,241 6,758 8,082 0 3,784 4.13%
-
Tax Rate 28.78% 22.12% -0.43% 11.20% -9.65% - 27.02% -
Total Cost 62,733 61,675 65,298 27,795 35,034 0 28,597 17.30%
-
Net Worth 159,960 129,000 105,779 79,980 59,340 59,340 43,860 30.05%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 CAGR
Div 7,740 9,030 7,740 5,160 3,870 - - -
Div Payout % 167.53% 112.29% 75.58% 76.35% 47.88% - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 CAGR
Net Worth 159,960 129,000 105,779 79,980 59,340 59,340 43,860 30.05%
NOSH 516,000 516,000 258,000 258,000 258,000 258,000 258,000 15.11%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 CAGR
NP Margin 7.03% 11.54% 13.56% 19.56% 18.74% 0.00% 10.33% -
ROE 2.89% 6.23% 9.68% 8.45% 13.62% 0.00% 8.63% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 CAGR
RPS 13.08 13.51 29.28 13.39 16.71 0.00 12.36 1.15%
EPS 0.90 1.56 3.97 2.62 3.13 0.00 1.47 -9.48%
DPS 1.50 1.75 3.00 2.00 1.50 0.00 0.00 -
NAPS 0.31 0.25 0.41 0.31 0.23 0.23 0.17 12.97%
Adjusted Per Share Value based on latest NOSH - 258,000
31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 CAGR
RPS 13.08 13.51 14.64 6.70 8.36 0.00 6.18 16.44%
EPS 0.90 1.56 1.98 1.31 1.57 0.00 0.73 4.34%
DPS 1.50 1.75 1.50 1.00 0.75 0.00 0.00 -
NAPS 0.31 0.25 0.205 0.155 0.115 0.115 0.085 30.05%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/04/12 30/03/12 - -
Price 1.02 1.48 2.95 0.995 0.765 0.795 0.00 -
P/RPS 7.80 10.95 10.08 7.43 4.58 0.00 0.00 -
P/EPS 113.92 94.96 74.32 37.99 24.42 0.00 0.00 -
EY 0.88 1.05 1.35 2.63 4.09 0.00 0.00 -
DY 1.47 1.18 1.02 2.01 1.96 0.00 0.00 -
P/NAPS 3.29 5.92 7.20 3.21 3.33 3.46 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 CAGR
Date 27/05/16 21/05/15 21/05/14 29/05/13 28/06/12 - 24/06/11 -
Price 1.03 1.48 3.00 1.40 0.77 0.00 0.695 -
P/RPS 7.88 10.95 10.25 10.45 4.61 0.00 5.62 7.10%
P/EPS 115.04 94.96 75.58 53.45 24.58 0.00 47.39 19.73%
EY 0.87 1.05 1.32 1.87 4.07 0.00 2.11 -16.46%
DY 1.46 1.18 1.00 1.43 1.95 0.00 0.00 -
P/NAPS 3.32 5.92 7.32 4.52 3.35 0.00 4.09 -4.14%

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