[BOILERM] YoY TTM Result on 30-Apr-2012 [#4]

Announcement Date
28-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
30-Apr-2012 [#4]
Profit Trend
QoQ- 40.46%
YoY- 156.44%
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 CAGR
Revenue 277,875 242,020 42,047 114,510 106,541 59,389 48.22%
PBT 52,167 38,180 7,353 17,398 14,866 7,908 61.80%
Tax -13,012 -7,164 -1,920 -1,673 -3,671 -1,776 66.19%
NP 39,155 31,016 5,433 15,725 11,195 6,132 60.46%
-
NP to SH 39,155 31,016 5,433 15,725 11,195 6,132 60.46%
-
Tax Rate 24.94% 18.76% 26.11% 9.62% 24.69% 22.46% -
Total Cost 238,720 211,004 36,614 98,785 95,346 53,257 46.61%
-
Net Worth 129,000 105,779 79,980 59,340 59,340 43,860 31.67%
Dividend
31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 CAGR
Div 9,030 7,740 - 6,712 2,842 - -
Div Payout % 23.06% 24.95% - 42.69% 25.39% - -
Equity
31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 CAGR
Net Worth 129,000 105,779 79,980 59,340 59,340 43,860 31.67%
NOSH 516,000 258,000 258,000 258,000 258,000 258,000 19.33%
Ratio Analysis
31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 CAGR
NP Margin 14.09% 12.82% 12.92% 13.73% 10.51% 10.33% -
ROE 30.35% 29.32% 6.79% 26.50% 18.87% 13.98% -
Per Share
31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 CAGR
RPS 53.85 93.81 16.30 44.38 41.29 23.02 24.20%
EPS 7.59 12.02 2.11 6.09 4.34 2.38 34.42%
DPS 1.75 3.00 0.00 2.60 1.10 0.00 -
NAPS 0.25 0.41 0.31 0.23 0.23 0.17 10.33%
Adjusted Per Share Value based on latest NOSH - 258,000
31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 CAGR
RPS 53.85 46.90 8.15 22.19 20.65 11.51 48.22%
EPS 7.59 6.01 1.05 3.05 2.17 1.19 60.41%
DPS 1.75 1.50 0.00 1.30 0.55 0.00 -
NAPS 0.25 0.205 0.155 0.115 0.115 0.085 31.67%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 CAGR
Date 31/03/15 31/03/14 29/03/13 30/04/12 30/03/12 - -
Price 1.48 2.95 0.995 0.765 0.795 0.00 -
P/RPS 2.75 3.14 6.11 1.72 1.93 0.00 -
P/EPS 19.50 24.54 47.25 12.55 18.32 0.00 -
EY 5.13 4.08 2.12 7.97 5.46 0.00 -
DY 1.18 1.02 0.00 3.40 1.39 0.00 -
P/NAPS 5.92 7.20 3.21 3.33 3.46 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 CAGR
Date 21/05/15 21/05/14 29/05/13 - - - -
Price 1.48 3.00 1.40 0.00 0.00 0.00 -
P/RPS 2.75 3.20 8.59 0.00 0.00 0.00 -
P/EPS 19.50 24.95 66.48 0.00 0.00 0.00 -
EY 5.13 4.01 1.50 0.00 0.00 0.00 -
DY 1.18 1.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.92 7.32 4.52 0.00 0.00 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