[BOILERM] YoY TTM Result on 31-Mar-2017 [#4]

Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 8.81%
YoY- -25.07%
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 230,147 234,810 225,907 237,190 260,109 277,875 242,020 -0.83%
PBT 32,426 36,615 30,205 32,391 39,582 52,167 38,180 -2.68%
Tax -8,344 -8,789 -8,278 -8,533 -8,692 -13,012 -7,164 2.57%
NP 24,082 27,826 21,927 23,858 30,890 39,155 31,016 -4.12%
-
NP to SH 23,255 26,575 20,575 23,053 30,767 39,155 31,016 -4.68%
-
Tax Rate 25.73% 24.00% 27.41% 26.34% 21.96% 24.94% 18.76% -
Total Cost 206,065 206,984 203,980 213,332 229,219 238,720 211,004 -0.39%
-
Net Worth 211,559 206,400 190,920 170,280 159,960 129,000 105,779 12.23%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 9,030 10,320 9,030 7,740 7,740 9,030 7,740 2.60%
Div Payout % 38.83% 38.83% 43.89% 33.57% 25.16% 23.06% 24.95% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 211,559 206,400 190,920 170,280 159,960 129,000 105,779 12.23%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 258,000 12.23%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 10.46% 11.85% 9.71% 10.06% 11.88% 14.09% 12.82% -
ROE 10.99% 12.88% 10.78% 13.54% 19.23% 30.35% 29.32% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 44.60 45.51 43.78 45.97 50.41 53.85 93.81 -11.64%
EPS 4.51 5.15 3.99 4.47 5.96 7.59 12.02 -15.06%
DPS 1.75 2.00 1.75 1.50 1.50 1.75 3.00 -8.58%
NAPS 0.41 0.40 0.37 0.33 0.31 0.25 0.41 0.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 44.60 45.51 43.78 45.97 50.41 53.85 46.90 -0.83%
EPS 4.51 5.15 3.99 4.47 5.96 7.59 6.01 -4.66%
DPS 1.75 2.00 1.75 1.50 1.50 1.75 1.50 2.60%
NAPS 0.41 0.40 0.37 0.33 0.31 0.25 0.205 12.23%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.45 0.555 0.67 0.845 1.02 1.48 2.95 -
P/RPS 1.01 1.22 1.53 1.84 2.02 2.75 3.14 -17.21%
P/EPS 9.98 10.78 16.80 18.91 17.11 19.50 24.54 -13.91%
EY 10.02 9.28 5.95 5.29 5.85 5.13 4.08 16.13%
DY 3.89 3.60 2.61 1.78 1.47 1.18 1.02 24.96%
P/NAPS 1.10 1.39 1.81 2.56 3.29 5.92 7.20 -26.86%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 25/06/20 28/05/19 23/05/18 24/05/17 27/05/16 21/05/15 21/05/14 -
Price 0.52 0.565 0.695 1.05 1.03 1.48 3.00 -
P/RPS 1.17 1.24 1.59 2.28 2.04 2.75 3.20 -15.42%
P/EPS 11.54 10.97 17.43 23.50 17.27 19.50 24.95 -12.04%
EY 8.67 9.12 5.74 4.25 5.79 5.13 4.01 13.70%
DY 3.37 3.54 2.52 1.43 1.46 1.18 1.00 22.42%
P/NAPS 1.27 1.41 1.88 3.18 3.32 5.92 7.32 -25.29%

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