Highlights

[BOILERM] QoQ Annualized Quarter Result on 2013-12-31 [#3]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 19-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     2.68%    YoY -     8.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 284,056 296,568 242,020 221,974 213,648 206,120 165,834 43.11%
  QoQ % -4.22% 22.54% 9.03% 3.90% 3.65% 24.29% -
  Horiz. % 171.29% 178.83% 145.94% 133.85% 128.83% 124.29% 100.00%
PBT 58,406 54,876 38,180 37,310 36,334 34,084 30,193 55.19%
  QoQ % 6.43% 43.73% 2.33% 2.69% 6.60% 12.89% -
  Horiz. % 193.44% 181.75% 126.45% 123.57% 120.34% 112.89% 100.00%
Tax -15,462 -14,568 -7,164 -9,610 -9,358 -8,732 -6,458 78.87%
  QoQ % -6.14% -103.35% 25.46% -2.70% -7.17% -35.21% -
  Horiz. % 239.42% 225.58% 110.93% 148.82% 144.91% 135.21% 100.00%
NP 42,944 40,308 31,016 27,700 26,976 25,352 23,735 48.43%
  QoQ % 6.54% 29.96% 11.97% 2.68% 6.41% 6.81% -
  Horiz. % 180.93% 169.83% 130.68% 116.71% 113.65% 106.81% 100.00%
NP to SH 42,944 40,308 31,016 27,700 26,976 25,352 23,735 48.43%
  QoQ % 6.54% 29.96% 11.97% 2.68% 6.41% 6.81% -
  Horiz. % 180.93% 169.83% 130.68% 116.71% 113.65% 106.81% 100.00%
Tax Rate 26.47 % 26.55 % 18.76 % 25.76 % 25.76 % 25.62 % 21.39 % 15.25%
  QoQ % -0.30% 41.52% -27.17% 0.00% 0.55% 19.78% -
  Horiz. % 123.75% 124.12% 87.70% 120.43% 120.43% 119.78% 100.00%
Total Cost 241,112 256,260 211,004 194,274 186,672 180,768 142,099 42.22%
  QoQ % -5.91% 21.45% 8.61% 4.07% 3.27% 27.21% -
  Horiz. % 169.68% 180.34% 148.49% 136.72% 131.37% 127.21% 100.00%
Net Worth 116,099 116,099 105,779 92,880 85,140 85,140 79,980 28.17%
  QoQ % 0.00% 9.76% 13.89% 9.09% 0.00% 6.45% -
  Horiz. % 145.16% 145.16% 132.26% 116.13% 106.45% 106.45% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 7,740 - - - 5,160 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 114.77% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 116,099 116,099 105,779 92,880 85,140 85,140 79,980 28.17%
  QoQ % 0.00% 9.76% 13.89% 9.09% 0.00% 6.45% -
  Horiz. % 145.16% 145.16% 132.26% 116.13% 106.45% 106.45% 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 15.12 % 13.59 % 12.82 % 12.48 % 12.63 % 12.30 % 14.31 % 3.74%
  QoQ % 11.26% 6.01% 2.72% -1.19% 2.68% -14.05% -
  Horiz. % 105.66% 94.97% 89.59% 87.21% 88.26% 85.95% 100.00%
ROE 36.99 % 34.72 % 29.32 % 29.82 % 31.68 % 29.78 % 29.68 % 15.79%
  QoQ % 6.54% 18.42% -1.68% -5.87% 6.38% 0.34% -
  Horiz. % 124.63% 116.98% 98.79% 100.47% 106.74% 100.34% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 110.10 114.95 93.81 86.04 82.81 79.89 64.28 43.11%
  QoQ % -4.22% 22.53% 9.03% 3.90% 3.66% 24.28% -
  Horiz. % 171.28% 178.83% 145.94% 133.85% 128.83% 124.28% 100.00%
EPS 16.64 15.64 12.02 10.73 10.46 9.84 9.20 48.40%
  QoQ % 6.39% 30.12% 12.02% 2.58% 6.30% 6.96% -
  Horiz. % 180.87% 170.00% 130.65% 116.63% 113.70% 106.96% 100.00%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 150.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4500 0.4500 0.4100 0.3600 0.3300 0.3300 0.3100 28.17%
  QoQ % 0.00% 9.76% 13.89% 9.09% 0.00% 6.45% -
  Horiz. % 145.16% 145.16% 132.26% 116.13% 106.45% 106.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 55.05 57.47 46.90 43.02 41.40 39.95 32.14 43.11%
  QoQ % -4.21% 22.54% 9.02% 3.91% 3.63% 24.30% -
  Horiz. % 171.28% 178.81% 145.92% 133.85% 128.81% 124.30% 100.00%
EPS 8.32 7.81 6.01 5.37 5.23 4.91 4.60 48.40%
  QoQ % 6.53% 29.95% 11.92% 2.68% 6.52% 6.74% -
  Horiz. % 180.87% 169.78% 130.65% 116.74% 113.70% 106.74% 100.00%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 150.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2250 0.2250 0.2050 0.1800 0.1650 0.1650 0.1550 28.17%
  QoQ % 0.00% 9.76% 13.89% 9.09% 0.00% 6.45% -
  Horiz. % 145.16% 145.16% 132.26% 116.13% 106.45% 106.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.5600 2.9900 2.9500 2.6000 1.7600 1.3900 0.9950 -
P/RPS 3.23 2.60 3.14 3.02 2.13 1.74 1.55 63.07%
  QoQ % 24.23% -17.20% 3.97% 41.78% 22.41% 12.26% -
  Horiz. % 208.39% 167.74% 202.58% 194.84% 137.42% 112.26% 100.00%
P/EPS 21.39 19.14 24.54 24.22 16.83 14.15 10.82 57.45%
  QoQ % 11.76% -22.00% 1.32% 43.91% 18.94% 30.78% -
  Horiz. % 197.69% 176.89% 226.80% 223.84% 155.55% 130.78% 100.00%
EY 4.68 5.23 4.08 4.13 5.94 7.07 9.25 -36.48%
  QoQ % -10.52% 28.19% -1.21% -30.47% -15.98% -23.57% -
  Horiz. % 50.59% 56.54% 44.11% 44.65% 64.22% 76.43% 100.00%
DY 0.00 0.00 1.02 0.00 0.00 0.00 2.01 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 50.75% 0.00% 0.00% 0.00% 100.00%
P/NAPS 7.91 6.64 7.20 7.22 5.33 4.21 3.21 82.34%
  QoQ % 19.13% -7.78% -0.28% 35.46% 26.60% 31.15% -
  Horiz. % 246.42% 206.85% 224.30% 224.92% 166.04% 131.15% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 19/08/14 21/05/14 19/02/14 25/11/13 20/08/13 29/05/13 -
Price 1.6300 3.3500 3.0000 2.8000 2.4000 1.7500 1.4000 -
P/RPS 1.48 2.91 3.20 3.25 2.90 2.19 2.18 -22.74%
  QoQ % -49.14% -9.06% -1.54% 12.07% 32.42% 0.46% -
  Horiz. % 67.89% 133.49% 146.79% 149.08% 133.03% 100.46% 100.00%
P/EPS 9.79 21.44 24.95 26.08 22.95 17.81 15.22 -25.46%
  QoQ % -54.34% -14.07% -4.33% 13.64% 28.86% 17.02% -
  Horiz. % 64.32% 140.87% 163.93% 171.35% 150.79% 117.02% 100.00%
EY 10.21 4.66 4.01 3.83 4.36 5.62 6.57 34.13%
  QoQ % 119.10% 16.21% 4.70% -12.16% -22.42% -14.46% -
  Horiz. % 155.40% 70.93% 61.04% 58.30% 66.36% 85.54% 100.00%
DY 0.00 0.00 1.00 0.00 0.00 0.00 1.43 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 69.93% 0.00% 0.00% 0.00% 100.00%
P/NAPS 3.62 7.44 7.32 7.78 7.27 5.30 4.52 -13.75%
  QoQ % -51.34% 1.64% -5.91% 7.02% 37.17% 17.26% -
  Horiz. % 80.09% 164.60% 161.95% 172.12% 160.84% 117.26% 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.
 


 

523  81  445  1243 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.17+0.015 
 HSI-C7V 0.27+0.015 
 HSI-H8W 0.135-0.025 
 JAG 0.045+0.005 
 TIGER 0.06+0.005 
 MYEG 1.24+0.02 
 SAPNRG 0.225-0.005 
 PWRWELL 0.37+0.015 
 ICON-WA 0.055+0.005 
 KNM 0.265+0.015 
Partners & Brokers