Highlights

[BOILERM] QoQ Annualized Quarter Result on 2015-06-30 [#1]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 19-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Jun-2015  [#1]
Profit Trend QoQ -     -20.07%    YoY -     -22.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 260,109 256,844 258,310 240,072 277,875 277,544 284,056 -5.70%
  QoQ % 1.27% -0.57% 7.60% -13.60% 0.12% -2.29% -
  Horiz. % 91.57% 90.42% 90.94% 84.52% 97.82% 97.71% 100.00%
PBT 39,582 43,896 51,132 41,072 52,167 55,788 58,406 -22.83%
  QoQ % -9.83% -14.15% 24.49% -21.27% -6.49% -4.48% -
  Horiz. % 67.77% 75.16% 87.55% 70.32% 89.32% 95.52% 100.00%
Tax -8,692 -9,033 -12,018 -9,776 -13,012 -14,304 -15,462 -31.86%
  QoQ % 3.78% 24.83% -22.93% 24.87% 9.03% 7.49% -
  Horiz. % 56.22% 58.42% 77.73% 63.23% 84.15% 92.51% 100.00%
NP 30,890 34,862 39,114 31,296 39,155 41,484 42,944 -19.70%
  QoQ % -11.40% -10.87% 24.98% -20.07% -5.61% -3.40% -
  Horiz. % 71.93% 81.18% 91.08% 72.88% 91.18% 96.60% 100.00%
NP to SH 30,767 34,862 39,114 31,296 39,155 41,484 42,944 -19.92%
  QoQ % -11.75% -10.87% 24.98% -20.07% -5.61% -3.40% -
  Horiz. % 71.64% 81.18% 91.08% 72.88% 91.18% 96.60% 100.00%
Tax Rate 21.96 % 20.58 % 23.50 % 23.80 % 24.94 % 25.64 % 26.47 % -11.70%
  QoQ % 6.71% -12.43% -1.26% -4.57% -2.73% -3.14% -
  Horiz. % 82.96% 77.75% 88.78% 89.91% 94.22% 96.86% 100.00%
Total Cost 229,219 221,981 219,196 208,776 238,720 236,060 241,112 -3.31%
  QoQ % 3.26% 1.27% 4.99% -12.54% 1.13% -2.10% -
  Horiz. % 95.07% 92.07% 90.91% 86.59% 99.01% 97.90% 100.00%
Net Worth 159,960 149,639 134,159 139,320 129,000 123,839 116,099 23.79%
  QoQ % 6.90% 11.54% -3.70% 8.00% 4.17% 6.67% -
  Horiz. % 137.78% 128.89% 115.56% 120.00% 111.11% 106.67% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 7,740 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 25.16 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 159,960 149,639 134,159 139,320 129,000 123,839 116,099 23.79%
  QoQ % 6.90% 11.54% -3.70% 8.00% 4.17% 6.67% -
  Horiz. % 137.78% 128.89% 115.56% 120.00% 111.11% 106.67% 100.00%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 258,000 58.67%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 200.00% 200.00% 200.00% 200.00% 200.00% 200.00% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 11.88 % 13.57 % 15.14 % 13.04 % 14.09 % 14.95 % 15.12 % -14.84%
  QoQ % -12.45% -10.37% 16.10% -7.45% -5.75% -1.12% -
  Horiz. % 78.57% 89.75% 100.13% 86.24% 93.19% 98.88% 100.00%
ROE 19.23 % 23.30 % 29.15 % 22.46 % 30.35 % 33.50 % 36.99 % -35.32%
  QoQ % -17.47% -20.07% 29.79% -26.00% -9.40% -9.43% -
  Horiz. % 51.99% 62.99% 78.81% 60.72% 82.05% 90.57% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 50.41 49.78 50.06 46.53 53.85 53.79 110.10 -40.57%
  QoQ % 1.27% -0.56% 7.59% -13.59% 0.11% -51.14% -
  Horiz. % 45.79% 45.21% 45.47% 42.26% 48.91% 48.86% 100.00%
EPS 5.96 6.76 7.58 6.08 7.59 12.52 16.64 -49.53%
  QoQ % -11.83% -10.82% 24.67% -19.89% -39.38% -24.76% -
  Horiz. % 35.82% 40.63% 45.55% 36.54% 45.61% 75.24% 100.00%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.3100 0.2900 0.2600 0.2700 0.2500 0.2400 0.4500 -21.98%
  QoQ % 6.90% 11.54% -3.70% 8.00% 4.17% -46.67% -
  Horiz. % 68.89% 64.44% 57.78% 60.00% 55.56% 53.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 50.41 49.78 50.06 46.53 53.85 53.79 55.05 -5.70%
  QoQ % 1.27% -0.56% 7.59% -13.59% 0.11% -2.29% -
  Horiz. % 91.57% 90.43% 90.94% 84.52% 97.82% 97.71% 100.00%
EPS 5.96 6.76 7.58 6.08 7.59 12.52 8.32 -19.92%
  QoQ % -11.83% -10.82% 24.67% -19.89% -39.38% 50.48% -
  Horiz. % 71.63% 81.25% 91.11% 73.08% 91.23% 150.48% 100.00%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.3100 0.2900 0.2600 0.2700 0.2500 0.2400 0.2250 23.79%
  QoQ % 6.90% 11.54% -3.70% 8.00% 4.17% 6.67% -
  Horiz. % 137.78% 128.89% 115.56% 120.00% 111.11% 106.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.0200 1.1600 1.1000 1.4600 1.4800 1.4500 3.5600 -
P/RPS 2.02 2.33 2.20 3.14 2.75 2.70 3.23 -26.85%
  QoQ % -13.30% 5.91% -29.94% 14.18% 1.85% -16.41% -
  Horiz. % 62.54% 72.14% 68.11% 97.21% 85.14% 83.59% 100.00%
P/EPS 17.11 17.17 14.51 24.07 19.50 18.04 21.39 -13.82%
  QoQ % -0.35% 18.33% -39.72% 23.44% 8.09% -15.66% -
  Horiz. % 79.99% 80.27% 67.84% 112.53% 91.16% 84.34% 100.00%
EY 5.85 5.82 6.89 4.15 5.13 5.54 4.68 16.02%
  QoQ % 0.52% -15.53% 66.02% -19.10% -7.40% 18.38% -
  Horiz. % 125.00% 124.36% 147.22% 88.68% 109.62% 118.38% 100.00%
DY 1.47 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 3.29 4.00 4.23 5.41 5.92 6.04 7.91 -44.25%
  QoQ % -17.75% -5.44% -21.81% -8.61% -1.99% -23.64% -
  Horiz. % 41.59% 50.57% 53.48% 68.39% 74.84% 76.36% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 24/02/16 19/11/15 19/08/15 21/05/15 25/02/15 18/11/14 -
Price 1.0300 1.0500 1.1200 1.1600 1.4800 1.5000 1.6300 -
P/RPS 2.04 2.11 2.24 2.49 2.75 2.79 1.48 23.83%
  QoQ % -3.32% -5.80% -10.04% -9.45% -1.43% 88.51% -
  Horiz. % 137.84% 142.57% 151.35% 168.24% 185.81% 188.51% 100.00%
P/EPS 17.27 15.54 14.78 19.13 19.50 18.66 9.79 45.95%
  QoQ % 11.13% 5.14% -22.74% -1.90% 4.50% 90.60% -
  Horiz. % 176.40% 158.73% 150.97% 195.40% 199.18% 190.60% 100.00%
EY 5.79 6.43 6.77 5.23 5.13 5.36 10.21 -31.46%
  QoQ % -9.95% -5.02% 29.45% 1.95% -4.29% -47.50% -
  Horiz. % 56.71% 62.98% 66.31% 51.22% 50.24% 52.50% 100.00%
DY 1.46 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 3.32 3.62 4.31 4.30 5.92 6.25 3.62 -5.60%
  QoQ % -8.29% -16.01% 0.23% -27.36% -5.28% 72.65% -
  Horiz. % 91.71% 100.00% 119.06% 118.78% 163.54% 172.65% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers