Highlights

[BOILERM] QoQ Cumulative Quarter Result on 2015-12-31 [#3]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 24-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     33.70%    YoY -     -15.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 116,194 61,720 260,109 192,633 129,155 60,018 277,875 -43.99%
  QoQ % 88.26% -76.27% 35.03% 49.15% 115.19% -78.40% -
  Horiz. % 41.82% 22.21% 93.61% 69.32% 46.48% 21.60% 100.00%
PBT 13,646 8,665 39,582 32,922 25,566 10,268 52,167 -59.00%
  QoQ % 57.48% -78.11% 20.23% 28.77% 148.99% -80.32% -
  Horiz. % 26.16% 16.61% 75.88% 63.11% 49.01% 19.68% 100.00%
Tax -3,323 -2,067 -8,692 -6,775 -6,009 -2,444 -13,012 -59.65%
  QoQ % -60.76% 76.22% -28.30% -12.75% -145.87% 81.22% -
  Horiz. % 25.54% 15.89% 66.80% 52.07% 46.18% 18.78% 100.00%
NP 10,323 6,598 30,890 26,147 19,557 7,824 39,155 -58.78%
  QoQ % 56.46% -78.64% 18.14% 33.70% 149.96% -80.02% -
  Horiz. % 26.36% 16.85% 78.89% 66.78% 49.95% 19.98% 100.00%
NP to SH 10,110 6,435 30,767 26,147 19,557 7,824 39,155 -59.35%
  QoQ % 57.11% -79.08% 17.67% 33.70% 149.96% -80.02% -
  Horiz. % 25.82% 16.43% 78.58% 66.78% 49.95% 19.98% 100.00%
Tax Rate 24.35 % 23.85 % 21.96 % 20.58 % 23.50 % 23.80 % 24.94 % -1.58%
  QoQ % 2.10% 8.61% 6.71% -12.43% -1.26% -4.57% -
  Horiz. % 97.63% 95.63% 88.05% 82.52% 94.23% 95.43% 100.00%
Total Cost 105,871 55,122 229,219 166,486 109,598 52,194 238,720 -41.76%
  QoQ % 92.07% -75.95% 37.68% 51.91% 109.98% -78.14% -
  Horiz. % 44.35% 23.09% 96.02% 69.74% 45.91% 21.86% 100.00%
Net Worth 159,960 165,119 159,960 149,639 134,159 139,320 129,000 15.37%
  QoQ % -3.12% 3.23% 6.90% 11.54% -3.70% 8.00% -
  Horiz. % 124.00% 128.00% 124.00% 116.00% 104.00% 108.00% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - 7,740 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 100.00% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 159,960 165,119 159,960 149,639 134,159 139,320 129,000 15.37%
  QoQ % -3.12% 3.23% 6.90% 11.54% -3.70% 8.00% -
  Horiz. % 124.00% 128.00% 124.00% 116.00% 104.00% 108.00% 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 8.88 % 10.69 % 11.88 % 13.57 % 15.14 % 13.04 % 14.09 % -26.43%
  QoQ % -16.93% -10.02% -12.45% -10.37% 16.10% -7.45% -
  Horiz. % 63.02% 75.87% 84.32% 96.31% 107.45% 92.55% 100.00%
ROE 6.32 % 3.90 % 19.23 % 17.47 % 14.58 % 5.62 % 30.35 % -64.77%
  QoQ % 62.05% -79.72% 10.07% 19.82% 159.43% -81.48% -
  Horiz. % 20.82% 12.85% 63.36% 57.56% 48.04% 18.52% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 22.52 11.96 50.41 37.33 25.03 11.63 53.85 -43.99%
  QoQ % 88.29% -76.27% 35.04% 49.14% 115.22% -78.40% -
  Horiz. % 41.82% 22.21% 93.61% 69.32% 46.48% 21.60% 100.00%
EPS 1.96 1.25 5.96 5.07 3.79 1.52 7.59 -59.35%
  QoQ % 56.80% -79.03% 17.55% 33.77% 149.34% -79.97% -
  Horiz. % 25.82% 16.47% 78.52% 66.80% 49.93% 20.03% 100.00%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.3100 0.3200 0.3100 0.2900 0.2600 0.2700 0.2500 15.37%
  QoQ % -3.12% 3.23% 6.90% 11.54% -3.70% 8.00% -
  Horiz. % 124.00% 128.00% 124.00% 116.00% 104.00% 108.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 22.52 11.96 50.41 37.33 25.03 11.63 53.85 -43.99%
  QoQ % 88.29% -76.27% 35.04% 49.14% 115.22% -78.40% -
  Horiz. % 41.82% 22.21% 93.61% 69.32% 46.48% 21.60% 100.00%
EPS 1.96 1.25 5.96 5.07 3.79 1.52 7.59 -59.35%
  QoQ % 56.80% -79.03% 17.55% 33.77% 149.34% -79.97% -
  Horiz. % 25.82% 16.47% 78.52% 66.80% 49.93% 20.03% 100.00%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.3100 0.3200 0.3100 0.2900 0.2600 0.2700 0.2500 15.37%
  QoQ % -3.12% 3.23% 6.90% 11.54% -3.70% 8.00% -
  Horiz. % 124.00% 128.00% 124.00% 116.00% 104.00% 108.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.9950 1.0200 1.0200 1.1600 1.1000 1.4600 1.4800 -
P/RPS 4.42 8.53 2.02 3.11 4.39 12.55 2.75 37.09%
  QoQ % -48.18% 322.28% -35.05% -29.16% -65.02% 356.36% -
  Horiz. % 160.73% 310.18% 73.45% 113.09% 159.64% 456.36% 100.00%
P/EPS 50.78 81.79 17.11 22.89 29.02 96.29 19.50 88.95%
  QoQ % -37.91% 378.02% -25.25% -21.12% -69.86% 393.79% -
  Horiz. % 260.41% 419.44% 87.74% 117.38% 148.82% 493.79% 100.00%
EY 1.97 1.22 5.85 4.37 3.45 1.04 5.13 -47.08%
  QoQ % 61.48% -79.15% 33.87% 26.67% 231.73% -79.73% -
  Horiz. % 38.40% 23.78% 114.04% 85.19% 67.25% 20.27% 100.00%
DY 0.00 0.00 1.47 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 3.21 3.19 3.29 4.00 4.23 5.41 5.92 -33.43%
  QoQ % 0.63% -3.04% -17.75% -5.44% -21.81% -8.61% -
  Horiz. % 54.22% 53.89% 55.57% 67.57% 71.45% 91.39% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 17/11/16 17/08/16 27/05/16 24/02/16 19/11/15 19/08/15 21/05/15 -
Price 0.8600 1.0300 1.0300 1.0500 1.1200 1.1600 1.4800 -
P/RPS 3.82 8.61 2.04 2.81 4.47 9.97 2.75 24.42%
  QoQ % -55.63% 322.06% -27.40% -37.14% -55.17% 262.55% -
  Horiz. % 138.91% 313.09% 74.18% 102.18% 162.55% 362.55% 100.00%
P/EPS 43.89 82.59 17.27 20.72 29.55 76.50 19.50 71.49%
  QoQ % -46.86% 378.23% -16.65% -29.88% -61.37% 292.31% -
  Horiz. % 225.08% 423.54% 88.56% 106.26% 151.54% 392.31% 100.00%
EY 2.28 1.21 5.79 4.83 3.38 1.31 5.13 -41.68%
  QoQ % 88.43% -79.10% 19.88% 42.90% 158.02% -74.46% -
  Horiz. % 44.44% 23.59% 112.87% 94.15% 65.89% 25.54% 100.00%
DY 0.00 0.00 1.46 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 2.77 3.22 3.32 3.62 4.31 4.30 5.92 -39.65%
  QoQ % -13.98% -3.01% -8.29% -16.01% 0.23% -27.36% -
  Horiz. % 46.79% 54.39% 56.08% 61.15% 72.80% 72.64% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

321  714  537  547 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.255+0.03 
 HPPHB 0.74+0.03 
 LAMBO 0.030.00 
 AT 0.18+0.005 
 VSOLAR 0.04+0.005 
 PNEPCB 0.305-0.025 
 FINTEC 0.08+0.005 
 DNEX-WD 0.045+0.01 
 KSTAR 0.255-0.065 
 XOX 0.0950.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS