Highlights

[BOILERM] QoQ Annualized Quarter Result on 2015-03-31 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 21-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     -5.61%    YoY -     26.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 256,844 258,310 240,072 277,875 277,544 284,056 296,568 -9.12%
  QoQ % -0.57% 7.60% -13.60% 0.12% -2.29% -4.22% -
  Horiz. % 86.61% 87.10% 80.95% 93.70% 93.59% 95.78% 100.00%
PBT 43,896 51,132 41,072 52,167 55,788 58,406 54,876 -13.79%
  QoQ % -14.15% 24.49% -21.27% -6.49% -4.48% 6.43% -
  Horiz. % 79.99% 93.18% 74.85% 95.06% 101.66% 106.43% 100.00%
Tax -9,033 -12,018 -9,776 -13,012 -14,304 -15,462 -14,568 -27.22%
  QoQ % 24.83% -22.93% 24.87% 9.03% 7.49% -6.14% -
  Horiz. % 62.01% 82.50% 67.11% 89.32% 98.19% 106.14% 100.00%
NP 34,862 39,114 31,296 39,155 41,484 42,944 40,308 -9.20%
  QoQ % -10.87% 24.98% -20.07% -5.61% -3.40% 6.54% -
  Horiz. % 86.49% 97.04% 77.64% 97.14% 102.92% 106.54% 100.00%
NP to SH 34,862 39,114 31,296 39,155 41,484 42,944 40,308 -9.20%
  QoQ % -10.87% 24.98% -20.07% -5.61% -3.40% 6.54% -
  Horiz. % 86.49% 97.04% 77.64% 97.14% 102.92% 106.54% 100.00%
Tax Rate 20.58 % 23.50 % 23.80 % 24.94 % 25.64 % 26.47 % 26.55 % -15.58%
  QoQ % -12.43% -1.26% -4.57% -2.73% -3.14% -0.30% -
  Horiz. % 77.51% 88.51% 89.64% 93.94% 96.57% 99.70% 100.00%
Total Cost 221,981 219,196 208,776 238,720 236,060 241,112 256,260 -9.11%
  QoQ % 1.27% 4.99% -12.54% 1.13% -2.10% -5.91% -
  Horiz. % 86.62% 85.54% 81.47% 93.16% 92.12% 94.09% 100.00%
Net Worth 149,639 134,159 139,320 129,000 123,839 116,099 116,099 18.38%
  QoQ % 11.54% -3.70% 8.00% 4.17% 6.67% 0.00% -
  Horiz. % 128.89% 115.56% 120.00% 111.11% 106.67% 100.00% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 149,639 134,159 139,320 129,000 123,839 116,099 116,099 18.38%
  QoQ % 11.54% -3.70% 8.00% 4.17% 6.67% 0.00% -
  Horiz. % 128.89% 115.56% 120.00% 111.11% 106.67% 100.00% 100.00%
NOSH 516,000 516,000 516,000 516,000 516,000 258,000 258,000 58.54%
  QoQ % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 200.00% 200.00% 200.00% 200.00% 200.00% 100.00% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 13.57 % 15.14 % 13.04 % 14.09 % 14.95 % 15.12 % 13.59 % -0.10%
  QoQ % -10.37% 16.10% -7.45% -5.75% -1.12% 11.26% -
  Horiz. % 99.85% 111.41% 95.95% 103.68% 110.01% 111.26% 100.00%
ROE 23.30 % 29.15 % 22.46 % 30.35 % 33.50 % 36.99 % 34.72 % -23.29%
  QoQ % -20.07% 29.79% -26.00% -9.40% -9.43% 6.54% -
  Horiz. % 67.11% 83.96% 64.69% 87.41% 96.49% 106.54% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 49.78 50.06 46.53 53.85 53.79 110.10 114.95 -42.67%
  QoQ % -0.56% 7.59% -13.59% 0.11% -51.14% -4.22% -
  Horiz. % 43.31% 43.55% 40.48% 46.85% 46.79% 95.78% 100.00%
EPS 6.76 7.58 6.08 7.59 12.52 16.64 15.64 -42.75%
  QoQ % -10.82% 24.67% -19.89% -39.38% -24.76% 6.39% -
  Horiz. % 43.22% 48.47% 38.87% 48.53% 80.05% 106.39% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2900 0.2600 0.2700 0.2500 0.2400 0.4500 0.4500 -25.33%
  QoQ % 11.54% -3.70% 8.00% 4.17% -46.67% 0.00% -
  Horiz. % 64.44% 57.78% 60.00% 55.56% 53.33% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 49.78 50.06 46.53 53.85 53.79 55.05 57.47 -9.11%
  QoQ % -0.56% 7.59% -13.59% 0.11% -2.29% -4.21% -
  Horiz. % 86.62% 87.11% 80.96% 93.70% 93.60% 95.79% 100.00%
EPS 6.76 7.58 6.08 7.59 12.52 8.32 7.81 -9.15%
  QoQ % -10.82% 24.67% -19.89% -39.38% 50.48% 6.53% -
  Horiz. % 86.56% 97.06% 77.85% 97.18% 160.31% 106.53% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2900 0.2600 0.2700 0.2500 0.2400 0.2250 0.2250 18.38%
  QoQ % 11.54% -3.70% 8.00% 4.17% 6.67% 0.00% -
  Horiz. % 128.89% 115.56% 120.00% 111.11% 106.67% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.1600 1.1000 1.4600 1.4800 1.4500 3.5600 2.9900 -
P/RPS 2.33 2.20 3.14 2.75 2.70 3.23 2.60 -7.03%
  QoQ % 5.91% -29.94% 14.18% 1.85% -16.41% 24.23% -
  Horiz. % 89.62% 84.62% 120.77% 105.77% 103.85% 124.23% 100.00%
P/EPS 17.17 14.51 24.07 19.50 18.04 21.39 19.14 -6.97%
  QoQ % 18.33% -39.72% 23.44% 8.09% -15.66% 11.76% -
  Horiz. % 89.71% 75.81% 125.76% 101.88% 94.25% 111.76% 100.00%
EY 5.82 6.89 4.15 5.13 5.54 4.68 5.23 7.37%
  QoQ % -15.53% 66.02% -19.10% -7.40% 18.38% -10.52% -
  Horiz. % 111.28% 131.74% 79.35% 98.09% 105.93% 89.48% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 4.00 4.23 5.41 5.92 6.04 7.91 6.64 -28.61%
  QoQ % -5.44% -21.81% -8.61% -1.99% -23.64% 19.13% -
  Horiz. % 60.24% 63.70% 81.48% 89.16% 90.96% 119.13% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 19/11/15 19/08/15 21/05/15 25/02/15 18/11/14 19/08/14 -
Price 1.0500 1.1200 1.1600 1.4800 1.5000 1.6300 3.3500 -
P/RPS 2.11 2.24 2.49 2.75 2.79 1.48 2.91 -19.24%
  QoQ % -5.80% -10.04% -9.45% -1.43% 88.51% -49.14% -
  Horiz. % 72.51% 76.98% 85.57% 94.50% 95.88% 50.86% 100.00%
P/EPS 15.54 14.78 19.13 19.50 18.66 9.79 21.44 -19.26%
  QoQ % 5.14% -22.74% -1.90% 4.50% 90.60% -54.34% -
  Horiz. % 72.48% 68.94% 89.23% 90.95% 87.03% 45.66% 100.00%
EY 6.43 6.77 5.23 5.13 5.36 10.21 4.66 23.87%
  QoQ % -5.02% 29.45% 1.95% -4.29% -47.50% 119.10% -
  Horiz. % 137.98% 145.28% 112.23% 110.09% 115.02% 219.10% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.62 4.31 4.30 5.92 6.25 3.62 7.44 -38.06%
  QoQ % -16.01% 0.23% -27.36% -5.28% 72.65% -51.34% -
  Horiz. % 48.66% 57.93% 57.80% 79.57% 84.01% 48.66% 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
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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