Highlights

[BOILERM] QoQ Annualized Quarter Result on 2015-09-30 [#2]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 19-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     24.98%    YoY -     -8.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 246,880 260,109 256,844 258,310 240,072 277,875 277,544 -7.51%
  QoQ % -5.09% 1.27% -0.57% 7.60% -13.60% 0.12% -
  Horiz. % 88.95% 93.72% 92.54% 93.07% 86.50% 100.12% 100.00%
PBT 34,660 39,582 43,896 51,132 41,072 52,167 55,788 -27.21%
  QoQ % -12.43% -9.83% -14.15% 24.49% -21.27% -6.49% -
  Horiz. % 62.13% 70.95% 78.68% 91.65% 73.62% 93.51% 100.00%
Tax -8,268 -8,692 -9,033 -12,018 -9,776 -13,012 -14,304 -30.63%
  QoQ % 4.88% 3.78% 24.83% -22.93% 24.87% 9.03% -
  Horiz. % 57.80% 60.77% 63.15% 84.02% 68.34% 90.97% 100.00%
NP 26,392 30,890 34,862 39,114 31,296 39,155 41,484 -26.05%
  QoQ % -14.56% -11.40% -10.87% 24.98% -20.07% -5.61% -
  Horiz. % 63.62% 74.46% 84.04% 94.29% 75.44% 94.39% 100.00%
NP to SH 25,740 30,767 34,862 39,114 31,296 39,155 41,484 -27.27%
  QoQ % -16.34% -11.75% -10.87% 24.98% -20.07% -5.61% -
  Horiz. % 62.05% 74.17% 84.04% 94.29% 75.44% 94.39% 100.00%
Tax Rate 23.85 % 21.96 % 20.58 % 23.50 % 23.80 % 24.94 % 25.64 % -4.71%
  QoQ % 8.61% 6.71% -12.43% -1.26% -4.57% -2.73% -
  Horiz. % 93.02% 85.65% 80.27% 91.65% 92.82% 97.27% 100.00%
Total Cost 220,488 229,219 221,981 219,196 208,776 238,720 236,060 -4.45%
  QoQ % -3.81% 3.26% 1.27% 4.99% -12.54% 1.13% -
  Horiz. % 93.40% 97.10% 94.04% 92.86% 88.44% 101.13% 100.00%
Net Worth 165,119 159,960 149,639 134,159 139,320 129,000 123,839 21.16%
  QoQ % 3.23% 6.90% 11.54% -3.70% 8.00% 4.17% -
  Horiz. % 133.33% 129.17% 120.83% 108.33% 112.50% 104.17% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - 7,740 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 25.16 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 165,119 159,960 149,639 134,159 139,320 129,000 123,839 21.16%
  QoQ % 3.23% 6.90% 11.54% -3.70% 8.00% 4.17% -
  Horiz. % 133.33% 129.17% 120.83% 108.33% 112.50% 104.17% 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 10.69 % 11.88 % 13.57 % 15.14 % 13.04 % 14.09 % 14.95 % -20.05%
  QoQ % -10.02% -12.45% -10.37% 16.10% -7.45% -5.75% -
  Horiz. % 71.51% 79.46% 90.77% 101.27% 87.22% 94.25% 100.00%
ROE 15.59 % 19.23 % 23.30 % 29.15 % 22.46 % 30.35 % 33.50 % -39.98%
  QoQ % -18.93% -17.47% -20.07% 29.79% -26.00% -9.40% -
  Horiz. % 46.54% 57.40% 69.55% 87.01% 67.04% 90.60% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 47.84 50.41 49.78 50.06 46.53 53.85 53.79 -7.52%
  QoQ % -5.10% 1.27% -0.56% 7.59% -13.59% 0.11% -
  Horiz. % 88.94% 93.72% 92.55% 93.07% 86.50% 100.11% 100.00%
EPS 5.00 5.96 6.76 7.58 6.08 7.59 12.52 -45.80%
  QoQ % -16.11% -11.83% -10.82% 24.67% -19.89% -39.38% -
  Horiz. % 39.94% 47.60% 53.99% 60.54% 48.56% 60.62% 100.00%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.3200 0.3100 0.2900 0.2600 0.2700 0.2500 0.2400 21.16%
  QoQ % 3.23% 6.90% 11.54% -3.70% 8.00% 4.17% -
  Horiz. % 133.33% 129.17% 120.83% 108.33% 112.50% 104.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 47.84 50.41 49.78 50.06 46.53 53.85 53.79 -7.52%
  QoQ % -5.10% 1.27% -0.56% 7.59% -13.59% 0.11% -
  Horiz. % 88.94% 93.72% 92.55% 93.07% 86.50% 100.11% 100.00%
EPS 5.00 5.96 6.76 7.58 6.08 7.59 12.52 -45.80%
  QoQ % -16.11% -11.83% -10.82% 24.67% -19.89% -39.38% -
  Horiz. % 39.94% 47.60% 53.99% 60.54% 48.56% 60.62% 100.00%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.3200 0.3100 0.2900 0.2600 0.2700 0.2500 0.2400 21.16%
  QoQ % 3.23% 6.90% 11.54% -3.70% 8.00% 4.17% -
  Horiz. % 133.33% 129.17% 120.83% 108.33% 112.50% 104.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.0200 1.0200 1.1600 1.1000 1.4600 1.4800 1.4500 -
P/RPS 2.13 2.02 2.33 2.20 3.14 2.75 2.70 -14.63%
  QoQ % 5.45% -13.30% 5.91% -29.94% 14.18% 1.85% -
  Horiz. % 78.89% 74.81% 86.30% 81.48% 116.30% 101.85% 100.00%
P/EPS 20.45 17.11 17.17 14.51 24.07 19.50 18.04 8.73%
  QoQ % 19.52% -0.35% 18.33% -39.72% 23.44% 8.09% -
  Horiz. % 113.36% 94.84% 95.18% 80.43% 133.43% 108.09% 100.00%
EY 4.89 5.85 5.82 6.89 4.15 5.13 5.54 -7.99%
  QoQ % -16.41% 0.52% -15.53% 66.02% -19.10% -7.40% -
  Horiz. % 88.27% 105.60% 105.05% 124.37% 74.91% 92.60% 100.00%
DY 0.00 1.47 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 3.19 3.29 4.00 4.23 5.41 5.92 6.04 -34.69%
  QoQ % -3.04% -17.75% -5.44% -21.81% -8.61% -1.99% -
  Horiz. % 52.81% 54.47% 66.23% 70.03% 89.57% 98.01% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 17/08/16 27/05/16 24/02/16 19/11/15 19/08/15 21/05/15 25/02/15 -
Price 1.0300 1.0300 1.0500 1.1200 1.1600 1.4800 1.5000 -
P/RPS 2.15 2.04 2.11 2.24 2.49 2.75 2.79 -15.96%
  QoQ % 5.39% -3.32% -5.80% -10.04% -9.45% -1.43% -
  Horiz. % 77.06% 73.12% 75.63% 80.29% 89.25% 98.57% 100.00%
P/EPS 20.65 17.27 15.54 14.78 19.13 19.50 18.66 7.00%
  QoQ % 19.57% 11.13% 5.14% -22.74% -1.90% 4.50% -
  Horiz. % 110.66% 92.55% 83.28% 79.21% 102.52% 104.50% 100.00%
EY 4.84 5.79 6.43 6.77 5.23 5.13 5.36 -6.58%
  QoQ % -16.41% -9.95% -5.02% 29.45% 1.95% -4.29% -
  Horiz. % 90.30% 108.02% 119.96% 126.31% 97.57% 95.71% 100.00%
DY 0.00 1.46 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 3.22 3.32 3.62 4.31 4.30 5.92 6.25 -35.76%
  QoQ % -3.01% -8.29% -16.01% 0.23% -27.36% -5.28% -
  Horiz. % 51.52% 53.12% 57.92% 68.96% 68.80% 94.72% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+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