Highlights

[BOILERM] QoQ Annualized Quarter Result on 2014-09-30 [#2]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 18-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     6.54%    YoY -     59.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 240,072 277,875 277,544 284,056 296,568 242,020 221,974 5.38%
  QoQ % -13.60% 0.12% -2.29% -4.22% 22.54% 9.03% -
  Horiz. % 108.15% 125.18% 125.03% 127.97% 133.60% 109.03% 100.00%
PBT 41,072 52,167 55,788 58,406 54,876 38,180 37,310 6.63%
  QoQ % -21.27% -6.49% -4.48% 6.43% 43.73% 2.33% -
  Horiz. % 110.08% 139.82% 149.52% 156.54% 147.08% 102.33% 100.00%
Tax -9,776 -13,012 -14,304 -15,462 -14,568 -7,164 -9,610 1.15%
  QoQ % 24.87% 9.03% 7.49% -6.14% -103.35% 25.46% -
  Horiz. % 101.72% 135.39% 148.83% 160.88% 151.58% 74.54% 100.00%
NP 31,296 39,155 41,484 42,944 40,308 31,016 27,700 8.50%
  QoQ % -20.07% -5.61% -3.40% 6.54% 29.96% 11.97% -
  Horiz. % 112.98% 141.35% 149.76% 155.03% 145.52% 111.97% 100.00%
NP to SH 31,296 39,155 41,484 42,944 40,308 31,016 27,700 8.50%
  QoQ % -20.07% -5.61% -3.40% 6.54% 29.96% 11.97% -
  Horiz. % 112.98% 141.35% 149.76% 155.03% 145.52% 111.97% 100.00%
Tax Rate 23.80 % 24.94 % 25.64 % 26.47 % 26.55 % 18.76 % 25.76 % -5.15%
  QoQ % -4.57% -2.73% -3.14% -0.30% 41.52% -27.17% -
  Horiz. % 92.39% 96.82% 99.53% 102.76% 103.07% 72.83% 100.00%
Total Cost 208,776 238,720 236,060 241,112 256,260 211,004 194,274 4.93%
  QoQ % -12.54% 1.13% -2.10% -5.91% 21.45% 8.61% -
  Horiz. % 107.46% 122.88% 121.51% 124.11% 131.91% 108.61% 100.00%
Net Worth 139,320 129,000 123,839 116,099 116,099 105,779 92,880 31.13%
  QoQ % 8.00% 4.17% 6.67% 0.00% 9.76% 13.89% -
  Horiz. % 150.00% 138.89% 133.33% 125.00% 125.00% 113.89% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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% 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% 0.00% 100.00% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 139,320 129,000 123,839 116,099 116,099 105,779 92,880 31.13%
  QoQ % 8.00% 4.17% 6.67% 0.00% 9.76% 13.89% -
  Horiz. % 150.00% 138.89% 133.33% 125.00% 125.00% 113.89% 100.00%
NOSH 516,000 516,000 516,000 258,000 258,000 258,000 258,000 58.94%
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 200.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 13.04 % 14.09 % 14.95 % 15.12 % 13.59 % 12.82 % 12.48 % 2.98%
  QoQ % -7.45% -5.75% -1.12% 11.26% 6.01% 2.72% -
  Horiz. % 104.49% 112.90% 119.79% 121.15% 108.89% 102.72% 100.00%
ROE 22.46 % 30.35 % 33.50 % 36.99 % 34.72 % 29.32 % 29.82 % -17.26%
  QoQ % -26.00% -9.40% -9.43% 6.54% 18.42% -1.68% -
  Horiz. % 75.32% 101.78% 112.34% 124.04% 116.43% 98.32% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 46.53 53.85 53.79 110.10 114.95 93.81 86.04 -33.70%
  QoQ % -13.59% 0.11% -51.14% -4.22% 22.53% 9.03% -
  Horiz. % 54.08% 62.59% 62.52% 127.96% 133.60% 109.03% 100.00%
EPS 6.08 7.59 12.52 16.64 15.64 12.02 10.73 -31.60%
  QoQ % -19.89% -39.38% -24.76% 6.39% 30.12% 12.02% -
  Horiz. % 56.66% 70.74% 116.68% 155.08% 145.76% 112.02% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.2700 0.2500 0.2400 0.4500 0.4500 0.4100 0.3600 -17.50%
  QoQ % 8.00% 4.17% -46.67% 0.00% 9.76% 13.89% -
  Horiz. % 75.00% 69.44% 66.67% 125.00% 125.00% 113.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 46.53 53.85 53.79 55.05 57.47 46.90 43.02 5.38%
  QoQ % -13.59% 0.11% -2.29% -4.21% 22.54% 9.02% -
  Horiz. % 108.16% 125.17% 125.03% 127.96% 133.59% 109.02% 100.00%
EPS 6.08 7.59 12.52 8.32 7.81 6.01 5.37 8.66%
  QoQ % -19.89% -39.38% 50.48% 6.53% 29.95% 11.92% -
  Horiz. % 113.22% 141.34% 233.15% 154.93% 145.44% 111.92% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.2700 0.2500 0.2400 0.2250 0.2250 0.2050 0.1800 31.13%
  QoQ % 8.00% 4.17% 6.67% 0.00% 9.76% 13.89% -
  Horiz. % 150.00% 138.89% 133.33% 125.00% 125.00% 113.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.4600 1.4800 1.4500 3.5600 2.9900 2.9500 2.6000 -
P/RPS 3.14 2.75 2.70 3.23 2.60 3.14 3.02 2.64%
  QoQ % 14.18% 1.85% -16.41% 24.23% -17.20% 3.97% -
  Horiz. % 103.97% 91.06% 89.40% 106.95% 86.09% 103.97% 100.00%
P/EPS 24.07 19.50 18.04 21.39 19.14 24.54 24.22 -0.41%
  QoQ % 23.44% 8.09% -15.66% 11.76% -22.00% 1.32% -
  Horiz. % 99.38% 80.51% 74.48% 88.32% 79.03% 101.32% 100.00%
EY 4.15 5.13 5.54 4.68 5.23 4.08 4.13 0.32%
  QoQ % -19.10% -7.40% 18.38% -10.52% 28.19% -1.21% -
  Horiz. % 100.48% 124.21% 134.14% 113.32% 126.63% 98.79% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.02 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 5.41 5.92 6.04 7.91 6.64 7.20 7.22 -17.55%
  QoQ % -8.61% -1.99% -23.64% 19.13% -7.78% -0.28% -
  Horiz. % 74.93% 81.99% 83.66% 109.56% 91.97% 99.72% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 21/05/15 25/02/15 18/11/14 19/08/14 21/05/14 19/02/14 -
Price 1.1600 1.4800 1.5000 1.6300 3.3500 3.0000 2.8000 -
P/RPS 2.49 2.75 2.79 1.48 2.91 3.20 3.25 -16.31%
  QoQ % -9.45% -1.43% 88.51% -49.14% -9.06% -1.54% -
  Horiz. % 76.62% 84.62% 85.85% 45.54% 89.54% 98.46% 100.00%
P/EPS 19.13 19.50 18.66 9.79 21.44 24.95 26.08 -18.71%
  QoQ % -1.90% 4.50% 90.60% -54.34% -14.07% -4.33% -
  Horiz. % 73.35% 74.77% 71.55% 37.54% 82.21% 95.67% 100.00%
EY 5.23 5.13 5.36 10.21 4.66 4.01 3.83 23.15%
  QoQ % 1.95% -4.29% -47.50% 119.10% 16.21% 4.70% -
  Horiz. % 136.55% 133.94% 139.95% 266.58% 121.67% 104.70% 100.00%
DY 0.00 0.00 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% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 4.30 5.92 6.25 3.62 7.44 7.32 7.78 -32.72%
  QoQ % -27.36% -5.28% 72.65% -51.34% 1.64% -5.91% -
  Horiz. % 55.27% 76.09% 80.33% 46.53% 95.63% 94.09% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS