Highlights

[BOILERM] QoQ Annualized Quarter Result on 2016-03-31 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 27-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Mar-2016  [#4]
Profit Trend QoQ -     -11.75%    YoY -     -21.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 238,677 232,388 246,880 260,109 256,844 258,310 240,072 -0.39%
  QoQ % 2.71% -5.87% -5.09% 1.27% -0.57% 7.60% -
  Horiz. % 99.42% 96.80% 102.84% 108.35% 106.99% 107.60% 100.00%
PBT 29,540 27,292 34,660 39,582 43,896 51,132 41,072 -19.65%
  QoQ % 8.24% -21.26% -12.43% -9.83% -14.15% 24.49% -
  Horiz. % 71.92% 66.45% 84.39% 96.37% 106.88% 124.49% 100.00%
Tax -6,941 -6,646 -8,268 -8,692 -9,033 -12,018 -9,776 -20.33%
  QoQ % -4.44% 19.62% 4.88% 3.78% 24.83% -22.93% -
  Horiz. % 71.00% 67.98% 84.57% 88.91% 92.40% 122.93% 100.00%
NP 22,598 20,646 26,392 30,890 34,862 39,114 31,296 -19.43%
  QoQ % 9.46% -21.77% -14.56% -11.40% -10.87% 24.98% -
  Horiz. % 72.21% 65.97% 84.33% 98.70% 111.40% 124.98% 100.00%
NP to SH 22,089 20,220 25,740 30,767 34,862 39,114 31,296 -20.64%
  QoQ % 9.24% -21.45% -16.34% -11.75% -10.87% 24.98% -
  Horiz. % 70.58% 64.61% 82.25% 98.31% 111.40% 124.98% 100.00%
Tax Rate 23.50 % 24.35 % 23.85 % 21.96 % 20.58 % 23.50 % 23.80 % -0.84%
  QoQ % -3.49% 2.10% 8.61% 6.71% -12.43% -1.26% -
  Horiz. % 98.74% 102.31% 100.21% 92.27% 86.47% 98.74% 100.00%
Total Cost 216,078 211,742 220,488 229,219 221,981 219,196 208,776 2.31%
  QoQ % 2.05% -3.97% -3.81% 3.26% 1.27% 4.99% -
  Horiz. % 103.50% 101.42% 105.61% 109.79% 106.33% 104.99% 100.00%
Net Worth 159,960 159,960 165,119 159,960 149,639 134,159 139,320 9.60%
  QoQ % 0.00% -3.12% 3.23% 6.90% 11.54% -3.70% -
  Horiz. % 114.81% 114.81% 118.52% 114.81% 107.41% 96.30% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - 7,740 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 25.16 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 159,960 159,960 165,119 159,960 149,639 134,159 139,320 9.60%
  QoQ % 0.00% -3.12% 3.23% 6.90% 11.54% -3.70% -
  Horiz. % 114.81% 114.81% 118.52% 114.81% 107.41% 96.30% 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 9.47 % 8.88 % 10.69 % 11.88 % 13.57 % 15.14 % 13.04 % -19.13%
  QoQ % 6.64% -16.93% -10.02% -12.45% -10.37% 16.10% -
  Horiz. % 72.62% 68.10% 81.98% 91.10% 104.06% 116.10% 100.00%
ROE 13.81 % 12.64 % 15.59 % 19.23 % 23.30 % 29.15 % 22.46 % -27.58%
  QoQ % 9.26% -18.92% -18.93% -17.47% -20.07% 29.79% -
  Horiz. % 61.49% 56.28% 69.41% 85.62% 103.74% 129.79% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 46.26 45.04 47.84 50.41 49.78 50.06 46.53 -0.39%
  QoQ % 2.71% -5.85% -5.10% 1.27% -0.56% 7.59% -
  Horiz. % 99.42% 96.80% 102.82% 108.34% 106.98% 107.59% 100.00%
EPS 4.28 3.92 5.00 5.96 6.76 7.58 6.08 -20.78%
  QoQ % 9.18% -21.60% -16.11% -11.83% -10.82% 24.67% -
  Horiz. % 70.39% 64.47% 82.24% 98.03% 111.18% 124.67% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.3100 0.3100 0.3200 0.3100 0.2900 0.2600 0.2700 9.60%
  QoQ % 0.00% -3.12% 3.23% 6.90% 11.54% -3.70% -
  Horiz. % 114.81% 114.81% 118.52% 114.81% 107.41% 96.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 46.26 45.04 47.84 50.41 49.78 50.06 46.53 -0.39%
  QoQ % 2.71% -5.85% -5.10% 1.27% -0.56% 7.59% -
  Horiz. % 99.42% 96.80% 102.82% 108.34% 106.98% 107.59% 100.00%
EPS 4.28 3.92 5.00 5.96 6.76 7.58 6.08 -20.78%
  QoQ % 9.18% -21.60% -16.11% -11.83% -10.82% 24.67% -
  Horiz. % 70.39% 64.47% 82.24% 98.03% 111.18% 124.67% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.3100 0.3100 0.3200 0.3100 0.2900 0.2600 0.2700 9.60%
  QoQ % 0.00% -3.12% 3.23% 6.90% 11.54% -3.70% -
  Horiz. % 114.81% 114.81% 118.52% 114.81% 107.41% 96.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.8150 0.9950 1.0200 1.0200 1.1600 1.1000 1.4600 -
P/RPS 1.76 2.21 2.13 2.02 2.33 2.20 3.14 -31.90%
  QoQ % -20.36% 3.76% 5.45% -13.30% 5.91% -29.94% -
  Horiz. % 56.05% 70.38% 67.83% 64.33% 74.20% 70.06% 100.00%
P/EPS 19.04 25.39 20.45 17.11 17.17 14.51 24.07 -14.41%
  QoQ % -25.01% 24.16% 19.52% -0.35% 18.33% -39.72% -
  Horiz. % 79.10% 105.48% 84.96% 71.08% 71.33% 60.28% 100.00%
EY 5.25 3.94 4.89 5.85 5.82 6.89 4.15 16.89%
  QoQ % 33.25% -19.43% -16.41% 0.52% -15.53% 66.02% -
  Horiz. % 126.51% 94.94% 117.83% 140.96% 140.24% 166.02% 100.00%
DY 0.00 0.00 0.00 1.47 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 2.63 3.21 3.19 3.29 4.00 4.23 5.41 -38.04%
  QoQ % -18.07% 0.63% -3.04% -17.75% -5.44% -21.81% -
  Horiz. % 48.61% 59.33% 58.96% 60.81% 73.94% 78.19% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 17/11/16 17/08/16 27/05/16 24/02/16 19/11/15 19/08/15 -
Price 0.8800 0.8600 1.0300 1.0300 1.0500 1.1200 1.1600 -
P/RPS 1.90 1.91 2.15 2.04 2.11 2.24 2.49 -16.43%
  QoQ % -0.52% -11.16% 5.39% -3.32% -5.80% -10.04% -
  Horiz. % 76.31% 76.71% 86.35% 81.93% 84.74% 89.96% 100.00%
P/EPS 20.56 21.95 20.65 17.27 15.54 14.78 19.13 4.90%
  QoQ % -6.33% 6.30% 19.57% 11.13% 5.14% -22.74% -
  Horiz. % 107.48% 114.74% 107.95% 90.28% 81.23% 77.26% 100.00%
EY 4.86 4.56 4.84 5.79 6.43 6.77 5.23 -4.75%
  QoQ % 6.58% -5.79% -16.41% -9.95% -5.02% 29.45% -
  Horiz. % 92.93% 87.19% 92.54% 110.71% 122.94% 129.45% 100.00%
DY 0.00 0.00 0.00 1.46 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 2.84 2.77 3.22 3.32 3.62 4.31 4.30 -24.06%
  QoQ % 2.53% -13.98% -3.01% -8.29% -16.01% 0.23% -
  Horiz. % 66.05% 64.42% 74.88% 77.21% 84.19% 100.23% 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
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS