Highlights

[BOILERM] QoQ Cumulative Quarter Result on 2014-12-31 [#3]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 25-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     44.90%    YoY -     49.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 129,155 60,018 277,875 208,158 142,028 74,142 242,020 -34.18%
  QoQ % 115.19% -78.40% 33.49% 46.56% 91.56% -69.37% -
  Horiz. % 53.37% 24.80% 114.81% 86.01% 58.68% 30.63% 100.00%
PBT 25,566 10,268 52,167 41,841 29,203 13,719 38,180 -23.44%
  QoQ % 148.99% -80.32% 24.68% 43.28% 112.87% -64.07% -
  Horiz. % 66.96% 26.89% 136.63% 109.59% 76.49% 35.93% 100.00%
Tax -6,009 -2,444 -13,012 -10,728 -7,731 -3,642 -7,164 -11.05%
  QoQ % -145.87% 81.22% -21.29% -38.77% -112.27% 49.16% -
  Horiz. % 83.88% 34.12% 181.63% 149.75% 107.91% 50.84% 100.00%
NP 19,557 7,824 39,155 31,113 21,472 10,077 31,016 -26.45%
  QoQ % 149.96% -80.02% 25.85% 44.90% 113.08% -67.51% -
  Horiz. % 63.05% 25.23% 126.24% 100.31% 69.23% 32.49% 100.00%
NP to SH 19,557 7,824 39,155 31,113 21,472 10,077 31,016 -26.45%
  QoQ % 149.96% -80.02% 25.85% 44.90% 113.08% -67.51% -
  Horiz. % 63.05% 25.23% 126.24% 100.31% 69.23% 32.49% 100.00%
Tax Rate 23.50 % 23.80 % 24.94 % 25.64 % 26.47 % 26.55 % 18.76 % 16.19%
  QoQ % -1.26% -4.57% -2.73% -3.14% -0.30% 41.52% -
  Horiz. % 125.27% 126.87% 132.94% 136.67% 141.10% 141.52% 100.00%
Total Cost 109,598 52,194 238,720 177,045 120,556 64,065 211,004 -35.36%
  QoQ % 109.98% -78.14% 34.84% 46.86% 88.18% -69.64% -
  Horiz. % 51.94% 24.74% 113.14% 83.91% 57.13% 30.36% 100.00%
Net Worth 134,159 139,320 129,000 123,839 116,099 116,099 105,779 17.15%
  QoQ % -3.70% 8.00% 4.17% 6.67% 0.00% 9.76% -
  Horiz. % 126.83% 131.71% 121.95% 117.07% 109.76% 109.76% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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% 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% 0.00% 0.00% 100.00%
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 134,159 139,320 129,000 123,839 116,099 116,099 105,779 17.15%
  QoQ % -3.70% 8.00% 4.17% 6.67% 0.00% 9.76% -
  Horiz. % 126.83% 131.71% 121.95% 117.07% 109.76% 109.76% 100.00%
NOSH 516,000 516,000 516,000 516,000 258,000 258,000 258,000 58.67%
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 200.00% 200.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 15.14 % 13.04 % 14.09 % 14.95 % 15.12 % 13.59 % 12.82 % 11.72%
  QoQ % 16.10% -7.45% -5.75% -1.12% 11.26% 6.01% -
  Horiz. % 118.10% 101.72% 109.91% 116.61% 117.94% 106.01% 100.00%
ROE 14.58 % 5.62 % 30.35 % 25.12 % 18.49 % 8.68 % 29.32 % -37.21%
  QoQ % 159.43% -81.48% 20.82% 35.86% 113.02% -70.40% -
  Horiz. % 49.73% 19.17% 103.51% 85.68% 63.06% 29.60% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 25.03 11.63 53.85 40.34 55.05 28.74 93.81 -58.52%
  QoQ % 115.22% -78.40% 33.49% -26.72% 91.54% -69.36% -
  Horiz. % 26.68% 12.40% 57.40% 43.00% 58.68% 30.64% 100.00%
EPS 3.79 1.52 7.59 9.39 8.32 3.91 12.02 -53.64%
  QoQ % 149.34% -79.97% -19.17% 12.86% 112.79% -67.47% -
  Horiz. % 31.53% 12.65% 63.14% 78.12% 69.22% 32.53% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2600 0.2700 0.2500 0.2400 0.4500 0.4500 0.4100 -26.17%
  QoQ % -3.70% 8.00% 4.17% -46.67% 0.00% 9.76% -
  Horiz. % 63.41% 65.85% 60.98% 58.54% 109.76% 109.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 25.03 11.63 53.85 40.34 27.52 14.37 46.90 -34.18%
  QoQ % 115.22% -78.40% 33.49% 46.58% 91.51% -69.36% -
  Horiz. % 53.37% 24.80% 114.82% 86.01% 58.68% 30.64% 100.00%
EPS 3.79 1.52 7.59 9.39 4.16 1.95 6.01 -26.44%
  QoQ % 149.34% -79.97% -19.17% 125.72% 113.33% -67.55% -
  Horiz. % 63.06% 25.29% 126.29% 156.24% 69.22% 32.45% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2600 0.2700 0.2500 0.2400 0.2250 0.2250 0.2050 17.15%
  QoQ % -3.70% 8.00% 4.17% 6.67% 0.00% 9.76% -
  Horiz. % 126.83% 131.71% 121.95% 117.07% 109.76% 109.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.1000 1.4600 1.4800 1.4500 3.5600 2.9900 2.9500 -
P/RPS 4.39 12.55 2.75 3.59 6.47 10.40 3.14 25.01%
  QoQ % -65.02% 356.36% -23.40% -44.51% -37.79% 231.21% -
  Horiz. % 139.81% 399.68% 87.58% 114.33% 206.05% 331.21% 100.00%
P/EPS 29.02 96.29 19.50 24.05 42.78 76.55 24.54 11.82%
  QoQ % -69.86% 393.79% -18.92% -43.78% -44.11% 211.94% -
  Horiz. % 118.26% 392.38% 79.46% 98.00% 174.33% 311.94% 100.00%
EY 3.45 1.04 5.13 4.16 2.34 1.31 4.08 -10.57%
  QoQ % 231.73% -79.73% 23.32% 77.78% 78.63% -67.89% -
  Horiz. % 84.56% 25.49% 125.74% 101.96% 57.35% 32.11% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.02 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 4.23 5.41 5.92 6.04 7.91 6.64 7.20 -29.83%
  QoQ % -21.81% -8.61% -1.99% -23.64% 19.13% -7.78% -
  Horiz. % 58.75% 75.14% 82.22% 83.89% 109.86% 92.22% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/11/15 19/08/15 21/05/15 25/02/15 18/11/14 19/08/14 21/05/14 -
Price 1.1200 1.1600 1.4800 1.5000 1.6300 3.3500 3.0000 -
P/RPS 4.47 9.97 2.75 3.72 2.96 11.66 3.20 24.93%
  QoQ % -55.17% 262.55% -26.08% 25.68% -74.61% 264.38% -
  Horiz. % 139.69% 311.56% 85.94% 116.25% 92.50% 364.38% 100.00%
P/EPS 29.55 76.50 19.50 24.88 19.59 85.77 24.95 11.93%
  QoQ % -61.37% 292.31% -21.62% 27.00% -77.16% 243.77% -
  Horiz. % 118.44% 306.61% 78.16% 99.72% 78.52% 343.77% 100.00%
EY 3.38 1.31 5.13 4.02 5.11 1.17 4.01 -10.76%
  QoQ % 158.02% -74.46% 27.61% -21.33% 336.75% -70.82% -
  Horiz. % 84.29% 32.67% 127.93% 100.25% 127.43% 29.18% 100.00%
DY 0.00 0.00 0.00 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% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 4.31 4.30 5.92 6.25 3.62 7.44 7.32 -29.73%
  QoQ % 0.23% -27.36% -5.28% 72.65% -51.34% 1.64% -
  Horiz. % 58.88% 58.74% 80.87% 85.38% 49.45% 101.64% 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
 
 

482  582  442  449 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MQTECH 0.22+0.10 
 XOX 0.265+0.005 
 KGROUP 0.12+0.025 
 K1 0.595+0.125 
 MQTECH-WA 0.175+0.12 
 AT 0.10+0.015 
 BCMALL 0.365+0.05 
 NOTION 1.11+0.295 
 LKL 1.17+0.295 
 PWORTH 0.030.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers