[BOILERM] YoY TTM Result on 31-Jan-2013 [#3]

Announcement Date
19-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- -59.8%
YoY- -62.51%
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 CAGR
Revenue 262,350 283,697 166,481 42,047 27,497 58.19%
PBT 43,248 52,038 27,983 7,353 3,393 67.79%
Tax -9,059 -10,684 -7,208 -1,920 -556 76.38%
NP 34,189 41,354 20,775 5,433 2,837 65.88%
-
NP to SH 34,189 41,354 20,775 5,433 2,837 65.88%
-
Tax Rate 20.95% 20.53% 25.76% 26.11% 16.39% -
Total Cost 228,161 242,343 145,706 36,614 24,660 57.20%
-
Net Worth 149,639 123,839 92,880 0 29,040 39.56%
Dividend
31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 CAGR
Div 9,030 7,740 - - - -
Div Payout % 26.41% 18.72% - - - -
Equity
31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 CAGR
Net Worth 149,639 123,839 92,880 0 29,040 39.56%
NOSH 516,000 516,000 258,000 258,000 223,385 18.55%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 CAGR
NP Margin 13.03% 14.58% 12.48% 12.92% 10.32% -
ROE 22.85% 33.39% 22.37% 0.00% 9.77% -
Per Share
31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 CAGR
RPS 50.84 54.98 64.53 16.30 12.31 33.42%
EPS 6.63 8.01 8.05 2.11 1.27 39.93%
DPS 1.75 1.50 0.00 0.00 0.00 -
NAPS 0.29 0.24 0.36 0.00 0.13 17.72%
Adjusted Per Share Value based on latest NOSH - 258,000
31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 CAGR
RPS 50.84 54.98 32.26 8.15 5.33 58.18%
EPS 6.63 8.01 4.03 1.05 0.55 65.89%
DPS 1.75 1.50 0.00 0.00 0.00 -
NAPS 0.29 0.24 0.18 0.00 0.0563 39.55%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 CAGR
Date 31/12/15 31/12/14 31/12/13 31/01/13 - -
Price 1.16 1.45 2.60 0.945 0.00 -
P/RPS 2.28 2.64 4.03 5.80 0.00 -
P/EPS 17.51 18.09 32.29 44.88 0.00 -
EY 5.71 5.53 3.10 2.23 0.00 -
DY 1.51 1.03 0.00 0.00 0.00 -
P/NAPS 4.00 6.04 7.22 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 CAGR
Date 24/02/16 25/02/15 19/02/14 - - -
Price 1.05 1.50 2.80 0.00 0.00 -
P/RPS 2.07 2.73 4.34 0.00 0.00 -
P/EPS 15.85 18.72 34.77 0.00 0.00 -
EY 6.31 5.34 2.88 0.00 0.00 -
DY 1.67 1.00 0.00 0.00 0.00 -
P/NAPS 3.62 6.25 7.78 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