Highlights

[BOILERM] QoQ Annualized Quarter Result on 2016-06-30 [#1]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 17-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Jun-2016  [#1]
Profit Trend QoQ -     -16.34%    YoY -     -17.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 237,190 238,677 232,388 246,880 260,109 256,844 258,310 -5.52%
  QoQ % -0.62% 2.71% -5.87% -5.09% 1.27% -0.57% -
  Horiz. % 91.82% 92.40% 89.96% 95.58% 100.70% 99.43% 100.00%
PBT 32,391 29,540 27,292 34,660 39,582 43,896 51,132 -26.22%
  QoQ % 9.65% 8.24% -21.26% -12.43% -9.83% -14.15% -
  Horiz. % 63.35% 57.77% 53.38% 67.79% 77.41% 85.85% 100.00%
Tax -8,533 -6,941 -6,646 -8,268 -8,692 -9,033 -12,018 -20.40%
  QoQ % -22.93% -4.44% 19.62% 4.88% 3.78% 24.83% -
  Horiz. % 71.00% 57.76% 55.30% 68.80% 72.32% 75.17% 100.00%
NP 23,858 22,598 20,646 26,392 30,890 34,862 39,114 -28.06%
  QoQ % 5.57% 9.46% -21.77% -14.56% -11.40% -10.87% -
  Horiz. % 61.00% 57.78% 52.78% 67.47% 78.97% 89.13% 100.00%
NP to SH 23,053 22,089 20,220 25,740 30,767 34,862 39,114 -29.68%
  QoQ % 4.36% 9.24% -21.45% -16.34% -11.75% -10.87% -
  Horiz. % 58.94% 56.47% 51.70% 65.81% 78.66% 89.13% 100.00%
Tax Rate 26.34 % 23.50 % 24.35 % 23.85 % 21.96 % 20.58 % 23.50 % 7.90%
  QoQ % 12.09% -3.49% 2.10% 8.61% 6.71% -12.43% -
  Horiz. % 112.09% 100.00% 103.62% 101.49% 93.45% 87.57% 100.00%
Total Cost 213,332 216,078 211,742 220,488 229,219 221,981 219,196 -1.79%
  QoQ % -1.27% 2.05% -3.97% -3.81% 3.26% 1.27% -
  Horiz. % 97.32% 98.58% 96.60% 100.59% 104.57% 101.27% 100.00%
Net Worth 170,280 159,960 159,960 165,119 159,960 149,639 134,159 17.21%
  QoQ % 6.45% 0.00% -3.12% 3.23% 6.90% 11.54% -
  Horiz. % 126.92% 119.23% 119.23% 123.08% 119.23% 111.54% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 7,740 - - - 7,740 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 33.57 % - % - % - % 25.16 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.43% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 170,280 159,960 159,960 165,119 159,960 149,639 134,159 17.21%
  QoQ % 6.45% 0.00% -3.12% 3.23% 6.90% 11.54% -
  Horiz. % 126.92% 119.23% 119.23% 123.08% 119.23% 111.54% 100.00%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 10.06 % 9.47 % 8.88 % 10.69 % 11.88 % 13.57 % 15.14 % -23.83%
  QoQ % 6.23% 6.64% -16.93% -10.02% -12.45% -10.37% -
  Horiz. % 66.45% 62.55% 58.65% 70.61% 78.47% 89.63% 100.00%
ROE 13.54 % 13.81 % 12.64 % 15.59 % 19.23 % 23.30 % 29.15 % -39.99%
  QoQ % -1.96% 9.26% -18.92% -18.93% -17.47% -20.07% -
  Horiz. % 46.45% 47.38% 43.36% 53.48% 65.97% 79.93% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 45.97 46.26 45.04 47.84 50.41 49.78 50.06 -5.52%
  QoQ % -0.63% 2.71% -5.85% -5.10% 1.27% -0.56% -
  Horiz. % 91.83% 92.41% 89.97% 95.57% 100.70% 99.44% 100.00%
EPS 4.47 4.28 3.92 5.00 5.96 6.76 7.58 -29.66%
  QoQ % 4.44% 9.18% -21.60% -16.11% -11.83% -10.82% -
  Horiz. % 58.97% 56.46% 51.72% 65.96% 78.63% 89.18% 100.00%
DPS 1.50 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. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.3300 0.3100 0.3100 0.3200 0.3100 0.2900 0.2600 17.21%
  QoQ % 6.45% 0.00% -3.12% 3.23% 6.90% 11.54% -
  Horiz. % 126.92% 119.23% 119.23% 123.08% 119.23% 111.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 45.97 46.26 45.04 47.84 50.41 49.78 50.06 -5.52%
  QoQ % -0.63% 2.71% -5.85% -5.10% 1.27% -0.56% -
  Horiz. % 91.83% 92.41% 89.97% 95.57% 100.70% 99.44% 100.00%
EPS 4.47 4.28 3.92 5.00 5.96 6.76 7.58 -29.66%
  QoQ % 4.44% 9.18% -21.60% -16.11% -11.83% -10.82% -
  Horiz. % 58.97% 56.46% 51.72% 65.96% 78.63% 89.18% 100.00%
DPS 1.50 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. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.3300 0.3100 0.3100 0.3200 0.3100 0.2900 0.2600 17.21%
  QoQ % 6.45% 0.00% -3.12% 3.23% 6.90% 11.54% -
  Horiz. % 126.92% 119.23% 119.23% 123.08% 119.23% 111.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.8450 0.8150 0.9950 1.0200 1.0200 1.1600 1.1000 -
P/RPS 1.84 1.76 2.21 2.13 2.02 2.33 2.20 -11.22%
  QoQ % 4.55% -20.36% 3.76% 5.45% -13.30% 5.91% -
  Horiz. % 83.64% 80.00% 100.45% 96.82% 91.82% 105.91% 100.00%
P/EPS 18.91 19.04 25.39 20.45 17.11 17.17 14.51 19.29%
  QoQ % -0.68% -25.01% 24.16% 19.52% -0.35% 18.33% -
  Horiz. % 130.32% 131.22% 174.98% 140.94% 117.92% 118.33% 100.00%
EY 5.29 5.25 3.94 4.89 5.85 5.82 6.89 -16.14%
  QoQ % 0.76% 33.25% -19.43% -16.41% 0.52% -15.53% -
  Horiz. % 76.78% 76.20% 57.18% 70.97% 84.91% 84.47% 100.00%
DY 1.78 0.00 0.00 0.00 1.47 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 121.09% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 2.56 2.63 3.21 3.19 3.29 4.00 4.23 -28.43%
  QoQ % -2.66% -18.07% 0.63% -3.04% -17.75% -5.44% -
  Horiz. % 60.52% 62.17% 75.89% 75.41% 77.78% 94.56% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 24/05/17 22/02/17 17/11/16 17/08/16 27/05/16 24/02/16 19/11/15 -
Price 1.0500 0.8800 0.8600 1.0300 1.0300 1.0500 1.1200 -
P/RPS 2.28 1.90 1.91 2.15 2.04 2.11 2.24 1.19%
  QoQ % 20.00% -0.52% -11.16% 5.39% -3.32% -5.80% -
  Horiz. % 101.79% 84.82% 85.27% 95.98% 91.07% 94.20% 100.00%
P/EPS 23.50 20.56 21.95 20.65 17.27 15.54 14.78 36.19%
  QoQ % 14.30% -6.33% 6.30% 19.57% 11.13% 5.14% -
  Horiz. % 159.00% 139.11% 148.51% 139.72% 116.85% 105.14% 100.00%
EY 4.25 4.86 4.56 4.84 5.79 6.43 6.77 -26.66%
  QoQ % -12.55% 6.58% -5.79% -16.41% -9.95% -5.02% -
  Horiz. % 62.78% 71.79% 67.36% 71.49% 85.52% 94.98% 100.00%
DY 1.43 0.00 0.00 0.00 1.46 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 97.95% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 3.18 2.84 2.77 3.22 3.32 3.62 4.31 -18.33%
  QoQ % 11.97% 2.53% -13.98% -3.01% -8.29% -16.01% -
  Horiz. % 73.78% 65.89% 64.27% 74.71% 77.03% 83.99% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers