Highlights

[BOILERM] QoQ Annualized Quarter Result on 2013-09-30 [#2]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 25-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     6.41%    YoY -     26.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 CAGR
Revenue 296,568 242,020 221,974 213,648 206,120 165,834 196,921 33.67%
  QoQ % 22.54% 9.03% 3.90% 3.65% 24.29% -15.79% -
  Horiz. % 150.60% 122.90% 112.72% 108.49% 104.67% 84.21% 100.00%
PBT 54,876 38,180 37,310 36,334 34,084 30,193 33,874 40.76%
  QoQ % 43.73% 2.33% 2.69% 6.60% 12.89% -10.87% -
  Horiz. % 162.00% 112.71% 110.14% 107.26% 100.62% 89.13% 100.00%
Tax -14,568 -7,164 -9,610 -9,358 -8,732 -6,458 -8,410 47.60%
  QoQ % -103.35% 25.46% -2.70% -7.17% -35.21% 23.22% -
  Horiz. % 173.21% 85.18% 114.27% 111.27% 103.82% 76.78% 100.00%
NP 40,308 31,016 27,700 26,976 25,352 23,735 25,464 38.47%
  QoQ % 29.96% 11.97% 2.68% 6.41% 6.81% -6.79% -
  Horiz. % 158.29% 121.80% 108.78% 105.94% 99.56% 93.21% 100.00%
NP to SH 40,308 31,016 27,700 26,976 25,352 23,735 25,464 38.47%
  QoQ % 29.96% 11.97% 2.68% 6.41% 6.81% -6.79% -
  Horiz. % 158.29% 121.80% 108.78% 105.94% 99.56% 93.21% 100.00%
Tax Rate 26.55 % 18.76 % 25.76 % 25.76 % 25.62 % 21.39 % 24.83 % 4.86%
  QoQ % 41.52% -27.17% 0.00% 0.55% 19.78% -13.85% -
  Horiz. % 106.93% 75.55% 103.75% 103.75% 103.18% 86.15% 100.00%
Total Cost 256,260 211,004 194,274 186,672 180,768 142,099 171,457 32.95%
  QoQ % 21.45% 8.61% 4.07% 3.27% 27.21% -17.12% -
  Horiz. % 149.46% 123.06% 113.31% 108.87% 105.43% 82.88% 100.00%
Net Worth 116,099 105,779 92,880 85,140 85,140 79,980 72,240 39.97%
  QoQ % 9.76% 13.89% 9.09% 0.00% 6.45% 10.71% -
  Horiz. % 160.71% 146.43% 128.57% 117.86% 117.86% 110.71% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 CAGR
Div - 7,740 - - - 5,160 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 150.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 24.95 % - % - % - % 21.74 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 114.77% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 CAGR
Net Worth 116,099 105,779 92,880 85,140 85,140 79,980 72,240 39.97%
  QoQ % 9.76% 13.89% 9.09% 0.00% 6.45% 10.71% -
  Horiz. % 160.71% 146.43% 128.57% 117.86% 117.86% 110.71% 100.00%
NOSH 258,000 258,000 258,000 258,000 258,000 258,000 258,000 -
  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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 CAGR
NP Margin 13.59 % 12.82 % 12.48 % 12.63 % 12.30 % 14.31 % 12.93 % 3.59%
  QoQ % 6.01% 2.72% -1.19% 2.68% -14.05% 10.67% -
  Horiz. % 105.10% 99.15% 96.52% 97.68% 95.13% 110.67% 100.00%
ROE 34.72 % 29.32 % 29.82 % 31.68 % 29.78 % 29.68 % 35.25 % -1.07%
  QoQ % 18.42% -1.68% -5.87% 6.38% 0.34% -15.80% -
  Horiz. % 98.50% 83.18% 84.60% 89.87% 84.48% 84.20% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 CAGR
RPS 114.95 93.81 86.04 82.81 79.89 64.28 76.33 33.67%
  QoQ % 22.53% 9.03% 3.90% 3.66% 24.28% -15.79% -
  Horiz. % 150.60% 122.90% 112.72% 108.49% 104.66% 84.21% 100.00%
EPS 15.64 12.02 10.73 10.46 9.84 9.20 9.87 38.58%
  QoQ % 30.12% 12.02% 2.58% 6.30% 6.96% -6.79% -
  Horiz. % 158.46% 121.78% 108.71% 105.98% 99.70% 93.21% 100.00%
DPS 0.00 3.00 0.00 0.00 0.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 150.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.4500 0.4100 0.3600 0.3300 0.3300 0.3100 0.2800 39.97%
  QoQ % 9.76% 13.89% 9.09% 0.00% 6.45% 10.71% -
  Horiz. % 160.71% 146.43% 128.57% 117.86% 117.86% 110.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 CAGR
RPS 57.47 46.90 43.02 41.40 39.95 32.14 38.16 33.67%
  QoQ % 22.54% 9.02% 3.91% 3.63% 24.30% -15.78% -
  Horiz. % 150.60% 122.90% 112.74% 108.49% 104.69% 84.22% 100.00%
EPS 7.81 6.01 5.37 5.23 4.91 4.60 4.93 38.55%
  QoQ % 29.95% 11.92% 2.68% 6.52% 6.74% -6.69% -
  Horiz. % 158.42% 121.91% 108.92% 106.09% 99.59% 93.31% 100.00%
DPS 0.00 1.50 0.00 0.00 0.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 150.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.2250 0.2050 0.1800 0.1650 0.1650 0.1550 0.1400 39.97%
  QoQ % 9.76% 13.89% 9.09% 0.00% 6.45% 10.71% -
  Horiz. % 160.71% 146.43% 128.57% 117.86% 117.86% 110.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/01/13 -
Price 2.9900 2.9500 2.6000 1.7600 1.3900 0.9950 0.9450 -
P/RPS 2.60 3.14 3.02 2.13 1.74 1.55 1.24 69.00%
  QoQ % -17.20% 3.97% 41.78% 22.41% 12.26% 25.00% -
  Horiz. % 209.68% 253.23% 243.55% 171.77% 140.32% 125.00% 100.00%
P/EPS 19.14 24.54 24.22 16.83 14.15 10.82 9.57 63.44%
  QoQ % -22.00% 1.32% 43.91% 18.94% 30.78% 13.06% -
  Horiz. % 200.00% 256.43% 253.08% 175.86% 147.86% 113.06% 100.00%
EY 5.23 4.08 4.13 5.94 7.07 9.25 10.44 -38.73%
  QoQ % 28.19% -1.21% -30.47% -15.98% -23.57% -11.40% -
  Horiz. % 50.10% 39.08% 39.56% 56.90% 67.72% 88.60% 100.00%
DY 0.00 1.02 0.00 0.00 0.00 2.01 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.75% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 6.64 7.20 7.22 5.33 4.21 3.21 3.38 61.38%
  QoQ % -7.78% -0.28% 35.46% 26.60% 31.15% -5.03% -
  Horiz. % 196.45% 213.02% 213.61% 157.69% 124.56% 94.97% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 CAGR
Date 19/08/14 21/05/14 19/02/14 25/11/13 20/08/13 29/05/13 19/03/13 -
Price 3.3500 3.0000 2.8000 2.4000 1.7500 1.4000 1.0100 -
P/RPS 2.91 3.20 3.25 2.90 2.19 2.18 1.32 75.11%
  QoQ % -9.06% -1.54% 12.07% 32.42% 0.46% 65.15% -
  Horiz. % 220.45% 242.42% 246.21% 219.70% 165.91% 165.15% 100.00%
P/EPS 21.44 24.95 26.08 22.95 17.81 15.22 10.23 68.95%
  QoQ % -14.07% -4.33% 13.64% 28.86% 17.02% 48.78% -
  Horiz. % 209.58% 243.89% 254.94% 224.34% 174.10% 148.78% 100.00%
EY 4.66 4.01 3.83 4.36 5.62 6.57 9.77 -40.83%
  QoQ % 16.21% 4.70% -12.16% -22.42% -14.46% -32.75% -
  Horiz. % 47.70% 41.04% 39.20% 44.63% 57.52% 67.25% 100.00%
DY 0.00 1.00 0.00 0.00 0.00 1.43 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 69.93% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 7.44 7.32 7.78 7.27 5.30 4.52 3.61 66.95%
  QoQ % 1.64% -5.91% 7.02% 37.17% 17.26% 25.21% -
  Horiz. % 206.09% 202.77% 215.51% 201.39% 146.81% 125.21% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers