Highlights

[BOILERM] QoQ Annualized Quarter Result on 2014-06-30 [#1]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 19-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Jun-2014  [#1]
Profit Trend QoQ -     29.96%    YoY -     58.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 277,875 277,544 284,056 296,568 242,020 221,974 213,648 19.17%
  QoQ % 0.12% -2.29% -4.22% 22.54% 9.03% 3.90% -
  Horiz. % 130.06% 129.91% 132.96% 138.81% 113.28% 103.90% 100.00%
PBT 52,167 55,788 58,406 54,876 38,180 37,310 36,334 27.30%
  QoQ % -6.49% -4.48% 6.43% 43.73% 2.33% 2.69% -
  Horiz. % 143.58% 153.54% 160.75% 151.03% 105.08% 102.69% 100.00%
Tax -13,012 -14,304 -15,462 -14,568 -7,164 -9,610 -9,358 24.60%
  QoQ % 9.03% 7.49% -6.14% -103.35% 25.46% -2.70% -
  Horiz. % 139.05% 152.85% 165.23% 155.67% 76.55% 102.70% 100.00%
NP 39,155 41,484 42,944 40,308 31,016 27,700 26,976 28.22%
  QoQ % -5.61% -3.40% 6.54% 29.96% 11.97% 2.68% -
  Horiz. % 145.15% 153.78% 159.19% 149.42% 114.98% 102.68% 100.00%
NP to SH 39,155 41,484 42,944 40,308 31,016 27,700 26,976 28.22%
  QoQ % -5.61% -3.40% 6.54% 29.96% 11.97% 2.68% -
  Horiz. % 145.15% 153.78% 159.19% 149.42% 114.98% 102.68% 100.00%
Tax Rate 24.94 % 25.64 % 26.47 % 26.55 % 18.76 % 25.76 % 25.76 % -2.14%
  QoQ % -2.73% -3.14% -0.30% 41.52% -27.17% 0.00% -
  Horiz. % 96.82% 99.53% 102.76% 103.07% 72.83% 100.00% 100.00%
Total Cost 238,720 236,060 241,112 256,260 211,004 194,274 186,672 17.83%
  QoQ % 1.13% -2.10% -5.91% 21.45% 8.61% 4.07% -
  Horiz. % 127.88% 126.46% 129.16% 137.28% 113.03% 104.07% 100.00%
Net Worth 129,000 123,839 116,099 116,099 105,779 92,880 85,140 31.95%
  QoQ % 4.17% 6.67% 0.00% 9.76% 13.89% 9.09% -
  Horiz. % 151.52% 145.45% 136.36% 136.36% 124.24% 109.09% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - 7,740 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 24.95 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 129,000 123,839 116,099 116,099 105,779 92,880 85,140 31.95%
  QoQ % 4.17% 6.67% 0.00% 9.76% 13.89% 9.09% -
  Horiz. % 151.52% 145.45% 136.36% 136.36% 124.24% 109.09% 100.00%
NOSH 516,000 516,000 258,000 258,000 258,000 258,000 258,000 58.81%
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 14.09 % 14.95 % 15.12 % 13.59 % 12.82 % 12.48 % 12.63 % 7.57%
  QoQ % -5.75% -1.12% 11.26% 6.01% 2.72% -1.19% -
  Horiz. % 111.56% 118.37% 119.71% 107.60% 101.50% 98.81% 100.00%
ROE 30.35 % 33.50 % 36.99 % 34.72 % 29.32 % 29.82 % 31.68 % -2.82%
  QoQ % -9.40% -9.43% 6.54% 18.42% -1.68% -5.87% -
  Horiz. % 95.80% 105.74% 116.76% 109.60% 92.55% 94.13% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 53.85 53.79 110.10 114.95 93.81 86.04 82.81 -24.96%
  QoQ % 0.11% -51.14% -4.22% 22.53% 9.03% 3.90% -
  Horiz. % 65.03% 64.96% 132.95% 138.81% 113.28% 103.90% 100.00%
EPS 7.59 12.52 16.64 15.64 12.02 10.73 10.46 -19.27%
  QoQ % -39.38% -24.76% 6.39% 30.12% 12.02% 2.58% -
  Horiz. % 72.56% 119.69% 159.08% 149.52% 114.91% 102.58% 100.00%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.2500 0.2400 0.4500 0.4500 0.4100 0.3600 0.3300 -16.91%
  QoQ % 4.17% -46.67% 0.00% 9.76% 13.89% 9.09% -
  Horiz. % 75.76% 72.73% 136.36% 136.36% 124.24% 109.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 53.85 53.79 55.05 57.47 46.90 43.02 41.40 19.18%
  QoQ % 0.11% -2.29% -4.21% 22.54% 9.02% 3.91% -
  Horiz. % 130.07% 129.93% 132.97% 138.82% 113.29% 103.91% 100.00%
EPS 7.59 12.52 8.32 7.81 6.01 5.37 5.23 28.21%
  QoQ % -39.38% 50.48% 6.53% 29.95% 11.92% 2.68% -
  Horiz. % 145.12% 239.39% 159.08% 149.33% 114.91% 102.68% 100.00%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.2500 0.2400 0.2250 0.2250 0.2050 0.1800 0.1650 31.95%
  QoQ % 4.17% 6.67% 0.00% 9.76% 13.89% 9.09% -
  Horiz. % 151.52% 145.45% 136.36% 136.36% 124.24% 109.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.4800 1.4500 3.5600 2.9900 2.9500 2.6000 1.7600 -
P/RPS 2.75 2.70 3.23 2.60 3.14 3.02 2.13 18.59%
  QoQ % 1.85% -16.41% 24.23% -17.20% 3.97% 41.78% -
  Horiz. % 129.11% 126.76% 151.64% 122.07% 147.42% 141.78% 100.00%
P/EPS 19.50 18.04 21.39 19.14 24.54 24.22 16.83 10.32%
  QoQ % 8.09% -15.66% 11.76% -22.00% 1.32% 43.91% -
  Horiz. % 115.86% 107.19% 127.09% 113.73% 145.81% 143.91% 100.00%
EY 5.13 5.54 4.68 5.23 4.08 4.13 5.94 -9.32%
  QoQ % -7.40% 18.38% -10.52% 28.19% -1.21% -30.47% -
  Horiz. % 86.36% 93.27% 78.79% 88.05% 68.69% 69.53% 100.00%
DY 0.00 0.00 0.00 0.00 1.02 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 5.92 6.04 7.91 6.64 7.20 7.22 5.33 7.26%
  QoQ % -1.99% -23.64% 19.13% -7.78% -0.28% 35.46% -
  Horiz. % 111.07% 113.32% 148.41% 124.58% 135.08% 135.46% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 25/02/15 18/11/14 19/08/14 21/05/14 19/02/14 25/11/13 -
Price 1.4800 1.5000 1.6300 3.3500 3.0000 2.8000 2.4000 -
P/RPS 2.75 2.79 1.48 2.91 3.20 3.25 2.90 -3.48%
  QoQ % -1.43% 88.51% -49.14% -9.06% -1.54% 12.07% -
  Horiz. % 94.83% 96.21% 51.03% 100.34% 110.34% 112.07% 100.00%
P/EPS 19.50 18.66 9.79 21.44 24.95 26.08 22.95 -10.30%
  QoQ % 4.50% 90.60% -54.34% -14.07% -4.33% 13.64% -
  Horiz. % 84.97% 81.31% 42.66% 93.42% 108.71% 113.64% 100.00%
EY 5.13 5.36 10.21 4.66 4.01 3.83 4.36 11.46%
  QoQ % -4.29% -47.50% 119.10% 16.21% 4.70% -12.16% -
  Horiz. % 117.66% 122.94% 234.17% 106.88% 91.97% 87.84% 100.00%
DY 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 5.92 6.25 3.62 7.44 7.32 7.78 7.27 -12.81%
  QoQ % -5.28% 72.65% -51.34% 1.64% -5.91% 7.02% -
  Horiz. % 81.43% 85.97% 49.79% 102.34% 100.69% 107.02% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers