Highlights

[BOILERM] QoQ Cumulative Quarter Result on 2014-06-30 [#1]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 19-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Jun-2014  [#1]
Profit Trend QoQ -     -67.51%    YoY -     58.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 277,875 208,158 142,028 74,142 242,020 166,481 106,824 89.25%
  QoQ % 33.49% 46.56% 91.56% -69.37% 45.37% 55.85% -
  Horiz. % 260.12% 194.86% 132.96% 69.41% 226.56% 155.85% 100.00%
PBT 52,167 41,841 29,203 13,719 38,180 27,983 18,167 102.16%
  QoQ % 24.68% 43.28% 112.87% -64.07% 36.44% 54.03% -
  Horiz. % 287.15% 230.31% 160.75% 75.52% 210.16% 154.03% 100.00%
Tax -13,012 -10,728 -7,731 -3,642 -7,164 -7,208 -4,679 97.88%
  QoQ % -21.29% -38.77% -112.27% 49.16% 0.61% -54.05% -
  Horiz. % 278.09% 229.28% 165.23% 77.84% 153.11% 154.05% 100.00%
NP 39,155 31,113 21,472 10,077 31,016 20,775 13,488 103.63%
  QoQ % 25.85% 44.90% 113.08% -67.51% 49.29% 54.03% -
  Horiz. % 290.30% 230.67% 159.19% 74.71% 229.95% 154.03% 100.00%
NP to SH 39,155 31,113 21,472 10,077 31,016 20,775 13,488 103.63%
  QoQ % 25.85% 44.90% 113.08% -67.51% 49.29% 54.03% -
  Horiz. % 290.30% 230.67% 159.19% 74.71% 229.95% 154.03% 100.00%
Tax Rate 24.94 % 25.64 % 26.47 % 26.55 % 18.76 % 25.76 % 25.76 % -2.14%
  QoQ % -2.73% -3.14% -0.30% 41.52% -27.17% 0.00% -
  Horiz. % 96.82% 99.53% 102.76% 103.07% 72.83% 100.00% 100.00%
Total Cost 238,720 177,045 120,556 64,065 211,004 145,706 93,336 87.13%
  QoQ % 34.84% 46.86% 88.18% -69.64% 44.81% 56.11% -
  Horiz. % 255.76% 189.69% 129.16% 68.64% 226.07% 156.11% 100.00%
Net Worth 129,000 123,839 116,099 116,099 105,779 92,880 85,140 31.95%
  QoQ % 4.17% 6.67% 0.00% 9.76% 13.89% 9.09% -
  Horiz. % 151.52% 145.45% 136.36% 136.36% 124.24% 109.09% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 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% 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% 100.00% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 129,000 123,839 116,099 116,099 105,779 92,880 85,140 31.95%
  QoQ % 4.17% 6.67% 0.00% 9.76% 13.89% 9.09% -
  Horiz. % 151.52% 145.45% 136.36% 136.36% 124.24% 109.09% 100.00%
NOSH 516,000 516,000 258,000 258,000 258,000 258,000 258,000 58.81%
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 14.09 % 14.95 % 15.12 % 13.59 % 12.82 % 12.48 % 12.63 % 7.57%
  QoQ % -5.75% -1.12% 11.26% 6.01% 2.72% -1.19% -
  Horiz. % 111.56% 118.37% 119.71% 107.60% 101.50% 98.81% 100.00%
ROE 30.35 % 25.12 % 18.49 % 8.68 % 29.32 % 22.37 % 15.84 % 54.33%
  QoQ % 20.82% 35.86% 113.02% -70.40% 31.07% 41.22% -
  Horiz. % 191.60% 158.59% 116.73% 54.80% 185.10% 141.22% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 53.85 40.34 55.05 28.74 93.81 64.53 41.40 19.18%
  QoQ % 33.49% -26.72% 91.54% -69.36% 45.37% 55.87% -
  Horiz. % 130.07% 97.44% 132.97% 69.42% 226.59% 155.87% 100.00%
EPS 7.59 9.39 8.32 3.91 12.02 8.05 5.23 28.21%
  QoQ % -19.17% 12.86% 112.79% -67.47% 49.32% 53.92% -
  Horiz. % 145.12% 179.54% 159.08% 74.76% 229.83% 153.92% 100.00%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.2500 0.2400 0.4500 0.4500 0.4100 0.3600 0.3300 -16.91%
  QoQ % 4.17% -46.67% 0.00% 9.76% 13.89% 9.09% -
  Horiz. % 75.76% 72.73% 136.36% 136.36% 124.24% 109.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 53.85 40.34 27.52 14.37 46.90 32.26 20.70 89.26%
  QoQ % 33.49% 46.58% 91.51% -69.36% 45.38% 55.85% -
  Horiz. % 260.14% 194.88% 132.95% 69.42% 226.57% 155.85% 100.00%
EPS 7.59 9.39 4.16 1.95 6.01 4.03 2.61 103.87%
  QoQ % -19.17% 125.72% 113.33% -67.55% 49.13% 54.41% -
  Horiz. % 290.80% 359.77% 159.39% 74.71% 230.27% 154.41% 100.00%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.2500 0.2400 0.2250 0.2250 0.2050 0.1800 0.1650 31.95%
  QoQ % 4.17% 6.67% 0.00% 9.76% 13.89% 9.09% -
  Horiz. % 151.52% 145.45% 136.36% 136.36% 124.24% 109.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.4800 1.4500 3.5600 2.9900 2.9500 2.6000 1.7600 -
P/RPS 2.75 3.59 6.47 10.40 3.14 4.03 4.25 -25.21%
  QoQ % -23.40% -44.51% -37.79% 231.21% -22.08% -5.18% -
  Horiz. % 64.71% 84.47% 152.24% 244.71% 73.88% 94.82% 100.00%
P/EPS 19.50 24.05 42.78 76.55 24.54 32.29 33.67 -30.54%
  QoQ % -18.92% -43.78% -44.11% 211.94% -24.00% -4.10% -
  Horiz. % 57.92% 71.43% 127.06% 227.35% 72.88% 95.90% 100.00%
EY 5.13 4.16 2.34 1.31 4.08 3.10 2.97 44.01%
  QoQ % 23.32% 77.78% 78.63% -67.89% 31.61% 4.38% -
  Horiz. % 172.73% 140.07% 78.79% 44.11% 137.37% 104.38% 100.00%
DY 0.00 0.00 0.00 0.00 1.02 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 5.92 6.04 7.91 6.64 7.20 7.22 5.33 7.26%
  QoQ % -1.99% -23.64% 19.13% -7.78% -0.28% 35.46% -
  Horiz. % 111.07% 113.32% 148.41% 124.58% 135.08% 135.46% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 25/02/15 18/11/14 19/08/14 21/05/14 19/02/14 25/11/13 -
Price 1.4800 1.5000 1.6300 3.3500 3.0000 2.8000 2.4000 -
P/RPS 2.75 3.72 2.96 11.66 3.20 4.34 5.80 -39.22%
  QoQ % -26.08% 25.68% -74.61% 264.38% -26.27% -25.17% -
  Horiz. % 47.41% 64.14% 51.03% 201.03% 55.17% 74.83% 100.00%
P/EPS 19.50 24.88 19.59 85.77 24.95 34.77 45.91 -43.52%
  QoQ % -21.62% 27.00% -77.16% 243.77% -28.24% -24.26% -
  Horiz. % 42.47% 54.19% 42.67% 186.82% 54.35% 75.74% 100.00%
EY 5.13 4.02 5.11 1.17 4.01 2.88 2.18 77.01%
  QoQ % 27.61% -21.33% 336.75% -70.82% 39.24% 32.11% -
  Horiz. % 235.32% 184.40% 234.40% 53.67% 183.94% 132.11% 100.00%
DY 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 5.92 6.25 3.62 7.44 7.32 7.78 7.27 -12.81%
  QoQ % -5.28% 72.65% -51.34% 1.64% -5.91% 7.02% -
  Horiz. % 81.43% 85.97% 49.79% 102.34% 100.69% 107.02% 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.
 


 

290  282  534  1175 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 CAREPLS 0.365-0.03 
 DGB 0.1250.00 
 SUPERMX 1.76-0.10 
 HSI-C7K 0.20+0.005 
 KNM 0.315-0.005 
 HSI-H8K 0.255-0.015 
 EDEN 0.220.00 
 MTOUCHE 0.175+0.01 
 ARMADA 0.405-0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers