Highlights

[BOILERM] QoQ Cumulative 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 -     149.96%    YoY -     -8.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 61,720 260,109 192,633 129,155 60,018 277,875 208,158 -55.57%
  QoQ % -76.27% 35.03% 49.15% 115.19% -78.40% 33.49% -
  Horiz. % 29.65% 124.96% 92.54% 62.05% 28.83% 133.49% 100.00%
PBT 8,665 39,582 32,922 25,566 10,268 52,167 41,841 -65.03%
  QoQ % -78.11% 20.23% 28.77% 148.99% -80.32% 24.68% -
  Horiz. % 20.71% 94.60% 78.68% 61.10% 24.54% 124.68% 100.00%
Tax -2,067 -8,692 -6,775 -6,009 -2,444 -13,012 -10,728 -66.67%
  QoQ % 76.22% -28.30% -12.75% -145.87% 81.22% -21.29% -
  Horiz. % 19.27% 81.02% 63.15% 56.01% 22.78% 121.29% 100.00%
NP 6,598 30,890 26,147 19,557 7,824 39,155 31,113 -64.47%
  QoQ % -78.64% 18.14% 33.70% 149.96% -80.02% 25.85% -
  Horiz. % 21.21% 99.28% 84.04% 62.86% 25.15% 125.85% 100.00%
NP to SH 6,435 30,767 26,147 19,557 7,824 39,155 31,113 -65.06%
  QoQ % -79.08% 17.67% 33.70% 149.96% -80.02% 25.85% -
  Horiz. % 20.68% 98.89% 84.04% 62.86% 25.15% 125.85% 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 55,122 229,219 166,486 109,598 52,194 238,720 177,045 -54.10%
  QoQ % -75.95% 37.68% 51.91% 109.98% -78.14% 34.84% -
  Horiz. % 31.13% 129.47% 94.04% 61.90% 29.48% 134.84% 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 3.90 % 19.23 % 17.47 % 14.58 % 5.62 % 30.35 % 25.12 % -71.15%
  QoQ % -79.72% 10.07% 19.82% 159.43% -81.48% 20.82% -
  Horiz. % 15.53% 76.55% 69.55% 58.04% 22.37% 120.82% 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 11.96 50.41 37.33 25.03 11.63 53.85 40.34 -55.57%
  QoQ % -76.27% 35.04% 49.14% 115.22% -78.40% 33.49% -
  Horiz. % 29.65% 124.96% 92.54% 62.05% 28.83% 133.49% 100.00%
EPS 1.25 5.96 5.07 3.79 1.52 7.59 9.39 -73.96%
  QoQ % -79.03% 17.55% 33.77% 149.34% -79.97% -19.17% -
  Horiz. % 13.31% 63.47% 53.99% 40.36% 16.19% 80.83% 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 11.96 50.41 37.33 25.03 11.63 53.85 40.34 -55.57%
  QoQ % -76.27% 35.04% 49.14% 115.22% -78.40% 33.49% -
  Horiz. % 29.65% 124.96% 92.54% 62.05% 28.83% 133.49% 100.00%
EPS 1.25 5.96 5.07 3.79 1.52 7.59 9.39 -73.96%
  QoQ % -79.03% 17.55% 33.77% 149.34% -79.97% -19.17% -
  Horiz. % 13.31% 63.47% 53.99% 40.36% 16.19% 80.83% 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 8.53 2.02 3.11 4.39 12.55 2.75 3.59 78.16%
  QoQ % 322.28% -35.05% -29.16% -65.02% 356.36% -23.40% -
  Horiz. % 237.60% 56.27% 86.63% 122.28% 349.58% 76.60% 100.00%
P/EPS 81.79 17.11 22.89 29.02 96.29 19.50 24.05 126.32%
  QoQ % 378.02% -25.25% -21.12% -69.86% 393.79% -18.92% -
  Horiz. % 340.08% 71.14% 95.18% 120.67% 400.37% 81.08% 100.00%
EY 1.22 5.85 4.37 3.45 1.04 5.13 4.16 -55.89%
  QoQ % -79.15% 33.87% 26.67% 231.73% -79.73% 23.32% -
  Horiz. % 29.33% 140.62% 105.05% 82.93% 25.00% 123.32% 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 8.61 2.04 2.81 4.47 9.97 2.75 3.72 75.06%
  QoQ % 322.06% -27.40% -37.14% -55.17% 262.55% -26.08% -
  Horiz. % 231.45% 54.84% 75.54% 120.16% 268.01% 73.92% 100.00%
P/EPS 82.59 17.27 20.72 29.55 76.50 19.50 24.88 122.69%
  QoQ % 378.23% -16.65% -29.88% -61.37% 292.31% -21.62% -
  Horiz. % 331.95% 69.41% 83.28% 118.77% 307.48% 78.38% 100.00%
EY 1.21 5.79 4.83 3.38 1.31 5.13 4.02 -55.12%
  QoQ % -79.10% 19.88% 42.90% 158.02% -74.46% 27.61% -
  Horiz. % 30.10% 144.03% 120.15% 84.08% 32.59% 127.61% 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.
 


 

1973 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.750.00 
 KOTRA 2.230.00 
 UCREST 0.120.00 
 EITA 1.470.00 
 PUC 0.0450.00 
 WILLOW 0.5350.00 
 IRIS 0.1450.00 
 HSI-C9L 0.3150.00 
 HOOVER 0.400.00 
 BTECH 0.220.00 
Partners & Brokers