[BOILERM] YoY Quarter Result on 31-Mar-2021 [#4]

Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- -13.46%
YoY- 7.25%
View:
Show?
Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 87,507 75,975 59,811 72,262 68,089 58,182 67,476 4.42%
PBT 4,811 9,375 8,610 14,150 10,179 10,236 6,660 -5.27%
Tax -1,114 -2,043 -2,164 -3,158 -3,231 -3,327 -1,917 -8.64%
NP 3,697 7,332 6,446 10,992 6,948 6,909 4,743 -4.06%
-
NP to SH 2,740 6,527 6,086 10,317 6,104 6,486 4,620 -8.33%
-
Tax Rate 23.16% 21.79% 25.13% 22.32% 31.74% 32.50% 28.78% -
Total Cost 83,810 68,643 53,365 61,270 61,141 51,273 62,733 4.94%
-
Net Worth 237,360 227,039 211,559 206,400 190,920 170,280 159,960 6.79%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 9,030 9,030 9,030 10,320 9,030 7,740 7,740 2.60%
Div Payout % 329.56% 138.35% 148.37% 100.03% 147.94% 119.33% 167.53% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 237,360 227,039 211,559 206,400 190,920 170,280 159,960 6.79%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 4.22% 9.65% 10.78% 15.21% 10.20% 11.87% 7.03% -
ROE 1.15% 2.87% 2.88% 5.00% 3.20% 3.81% 2.89% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 16.96 14.72 11.59 14.00 13.20 11.28 13.08 4.42%
EPS 0.53 1.26 1.18 2.00 1.18 1.26 0.90 -8.44%
DPS 1.75 1.75 1.75 2.00 1.75 1.50 1.50 2.60%
NAPS 0.46 0.44 0.41 0.40 0.37 0.33 0.31 6.79%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 16.96 14.72 11.59 14.00 13.20 11.28 13.08 4.42%
EPS 0.53 1.26 1.18 2.00 1.18 1.26 0.90 -8.44%
DPS 1.75 1.75 1.75 2.00 1.75 1.50 1.50 2.60%
NAPS 0.46 0.44 0.41 0.40 0.37 0.33 0.31 6.79%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.95 1.39 0.45 0.555 0.67 0.845 1.02 -
P/RPS 5.60 9.44 3.88 3.96 5.08 7.49 7.80 -5.37%
P/EPS 178.91 109.89 38.15 27.76 56.64 67.22 113.92 7.80%
EY 0.56 0.91 2.62 3.60 1.77 1.49 0.88 -7.25%
DY 1.84 1.26 3.89 3.60 2.61 1.78 1.47 3.81%
P/NAPS 2.07 3.16 1.10 1.39 1.81 2.56 3.29 -7.42%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 24/05/22 25/05/21 25/06/20 28/05/19 23/05/18 24/05/17 27/05/16 -
Price 0.905 1.16 0.52 0.565 0.695 1.05 1.03 -
P/RPS 5.34 7.88 4.49 4.03 5.27 9.31 7.88 -6.27%
P/EPS 170.43 91.71 44.09 28.26 58.75 83.53 115.04 6.76%
EY 0.59 1.09 2.27 3.54 1.70 1.20 0.87 -6.26%
DY 1.93 1.51 3.37 3.54 2.52 1.43 1.46 4.75%
P/NAPS 1.97 2.64 1.27 1.41 1.88 3.18 3.32 -8.32%

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