Highlights

[BOILERM] QoQ Cumulative 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 -     54.03%    YoY -     22.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 142,028 74,142 242,020 166,481 106,824 51,530 165,834 -9.81%
  QoQ % 91.56% -69.37% 45.37% 55.85% 107.30% -68.93% -
  Horiz. % 85.64% 44.71% 145.94% 100.39% 64.42% 31.07% 100.00%
PBT 29,203 13,719 38,180 27,983 18,167 8,521 30,193 -2.20%
  QoQ % 112.87% -64.07% 36.44% 54.03% 113.20% -71.78% -
  Horiz. % 96.72% 45.44% 126.45% 92.68% 60.17% 28.22% 100.00%
Tax -7,731 -3,642 -7,164 -7,208 -4,679 -2,183 -6,458 12.73%
  QoQ % -112.27% 49.16% 0.61% -54.05% -114.34% 66.20% -
  Horiz. % 119.71% 56.40% 110.93% 111.61% 72.45% 33.80% 100.00%
NP 21,472 10,077 31,016 20,775 13,488 6,338 23,735 -6.46%
  QoQ % 113.08% -67.51% 49.29% 54.03% 112.81% -73.30% -
  Horiz. % 90.47% 42.46% 130.68% 87.53% 56.83% 26.70% 100.00%
NP to SH 21,472 10,077 31,016 20,775 13,488 6,338 23,735 -6.46%
  QoQ % 113.08% -67.51% 49.29% 54.03% 112.81% -73.30% -
  Horiz. % 90.47% 42.46% 130.68% 87.53% 56.83% 26.70% 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 120,556 64,065 211,004 145,706 93,336 45,192 142,099 -10.37%
  QoQ % 88.18% -69.64% 44.81% 56.11% 106.53% -68.20% -
  Horiz. % 84.84% 45.08% 148.49% 102.54% 65.68% 31.80% 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 18.49 % 8.68 % 29.32 % 22.37 % 15.84 % 7.44 % 29.68 % -27.04%
  QoQ % 113.02% -70.40% 31.07% 41.22% 112.90% -74.93% -
  Horiz. % 62.30% 29.25% 98.79% 75.37% 53.37% 25.07% 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 55.05 28.74 93.81 64.53 41.40 19.97 64.28 -9.81%
  QoQ % 91.54% -69.36% 45.37% 55.87% 107.31% -68.93% -
  Horiz. % 85.64% 44.71% 145.94% 100.39% 64.41% 31.07% 100.00%
EPS 8.32 3.91 12.02 8.05 5.23 2.46 9.20 -6.48%
  QoQ % 112.79% -67.47% 49.32% 53.92% 112.60% -73.26% -
  Horiz. % 90.43% 42.50% 130.65% 87.50% 56.85% 26.74% 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 27.52 14.37 46.90 32.26 20.70 9.99 32.14 -9.82%
  QoQ % 91.51% -69.36% 45.38% 55.85% 107.21% -68.92% -
  Horiz. % 85.63% 44.71% 145.92% 100.37% 64.41% 31.08% 100.00%
EPS 4.16 1.95 6.01 4.03 2.61 1.23 4.60 -6.48%
  QoQ % 113.33% -67.55% 49.13% 54.41% 112.20% -73.26% -
  Horiz. % 90.43% 42.39% 130.65% 87.61% 56.74% 26.74% 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 6.47 10.40 3.14 4.03 4.25 6.96 1.55 159.02%
  QoQ % -37.79% 231.21% -22.08% -5.18% -38.94% 349.03% -
  Horiz. % 417.42% 670.97% 202.58% 260.00% 274.19% 449.03% 100.00%
P/EPS 42.78 76.55 24.54 32.29 33.67 56.58 10.82 149.83%
  QoQ % -44.11% 211.94% -24.00% -4.10% -40.49% 422.92% -
  Horiz. % 395.38% 707.49% 226.80% 298.43% 311.18% 522.92% 100.00%
EY 2.34 1.31 4.08 3.10 2.97 1.77 9.25 -59.97%
  QoQ % 78.63% -67.89% 31.61% 4.38% 67.80% -80.86% -
  Horiz. % 25.30% 14.16% 44.11% 33.51% 32.11% 19.14% 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 2.96 11.66 3.20 4.34 5.80 8.76 2.18 22.60%
  QoQ % -74.61% 264.38% -26.27% -25.17% -33.79% 301.83% -
  Horiz. % 135.78% 534.86% 146.79% 199.08% 266.06% 401.83% 100.00%
P/EPS 19.59 85.77 24.95 34.77 45.91 71.24 15.22 18.31%
  QoQ % -77.16% 243.77% -28.24% -24.26% -35.56% 368.07% -
  Horiz. % 128.71% 563.53% 163.93% 228.45% 301.64% 468.07% 100.00%
EY 5.11 1.17 4.01 2.88 2.18 1.40 6.57 -15.41%
  QoQ % 336.75% -70.82% 39.24% 32.11% 55.71% -78.69% -
  Horiz. % 77.78% 17.81% 61.04% 43.84% 33.18% 21.31% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers