Highlights

[BOILERM] QoQ Cumulative Quarter Result on 2014-03-31 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 21-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     49.29%    YoY -     30.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 208,158 142,028 74,142 242,020 166,481 106,824 51,530 153.00%
  QoQ % 46.56% 91.56% -69.37% 45.37% 55.85% 107.30% -
  Horiz. % 403.95% 275.62% 143.88% 469.67% 323.08% 207.30% 100.00%
PBT 41,841 29,203 13,719 38,180 27,983 18,167 8,521 188.06%
  QoQ % 43.28% 112.87% -64.07% 36.44% 54.03% 113.20% -
  Horiz. % 491.03% 342.72% 161.00% 448.07% 328.40% 213.20% 100.00%
Tax -10,728 -7,731 -3,642 -7,164 -7,208 -4,679 -2,183 188.22%
  QoQ % -38.77% -112.27% 49.16% 0.61% -54.05% -114.34% -
  Horiz. % 491.43% 354.15% 166.83% 328.17% 330.19% 214.34% 100.00%
NP 31,113 21,472 10,077 31,016 20,775 13,488 6,338 188.01%
  QoQ % 44.90% 113.08% -67.51% 49.29% 54.03% 112.81% -
  Horiz. % 490.90% 338.78% 158.99% 489.37% 327.78% 212.81% 100.00%
NP to SH 31,113 21,472 10,077 31,016 20,775 13,488 6,338 188.01%
  QoQ % 44.90% 113.08% -67.51% 49.29% 54.03% 112.81% -
  Horiz. % 490.90% 338.78% 158.99% 489.37% 327.78% 212.81% 100.00%
Tax Rate 25.64 % 26.47 % 26.55 % 18.76 % 25.76 % 25.76 % 25.62 % 0.05%
  QoQ % -3.14% -0.30% 41.52% -27.17% 0.00% 0.55% -
  Horiz. % 100.08% 103.32% 103.63% 73.22% 100.55% 100.55% 100.00%
Total Cost 177,045 120,556 64,065 211,004 145,706 93,336 45,192 147.90%
  QoQ % 46.86% 88.18% -69.64% 44.81% 56.11% 106.53% -
  Horiz. % 391.76% 266.76% 141.76% 466.91% 322.42% 206.53% 100.00%
Net Worth 123,839 116,099 116,099 105,779 92,880 85,140 85,140 28.29%
  QoQ % 6.67% 0.00% 9.76% 13.89% 9.09% 0.00% -
  Horiz. % 145.45% 136.36% 136.36% 124.24% 109.09% 100.00% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - 7,740 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 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% 100.00% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 123,839 116,099 116,099 105,779 92,880 85,140 85,140 28.29%
  QoQ % 6.67% 0.00% 9.76% 13.89% 9.09% 0.00% -
  Horiz. % 145.45% 136.36% 136.36% 124.24% 109.09% 100.00% 100.00%
NOSH 516,000 258,000 258,000 258,000 258,000 258,000 258,000 58.54%
  QoQ % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 14.95 % 15.12 % 13.59 % 12.82 % 12.48 % 12.63 % 12.30 % 13.85%
  QoQ % -1.12% 11.26% 6.01% 2.72% -1.19% 2.68% -
  Horiz. % 121.54% 122.93% 110.49% 104.23% 101.46% 102.68% 100.00%
ROE 25.12 % 18.49 % 8.68 % 29.32 % 22.37 % 15.84 % 7.44 % 124.56%
  QoQ % 35.86% 113.02% -70.40% 31.07% 41.22% 112.90% -
  Horiz. % 337.63% 248.52% 116.67% 394.09% 300.67% 212.90% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 40.34 55.05 28.74 93.81 64.53 41.40 19.97 59.59%
  QoQ % -26.72% 91.54% -69.36% 45.37% 55.87% 107.31% -
  Horiz. % 202.00% 275.66% 143.92% 469.75% 323.13% 207.31% 100.00%
EPS 9.39 8.32 3.91 12.02 8.05 5.23 2.46 143.65%
  QoQ % 12.86% 112.79% -67.47% 49.32% 53.92% 112.60% -
  Horiz. % 381.71% 338.21% 158.94% 488.62% 327.24% 212.60% 100.00%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.2400 0.4500 0.4500 0.4100 0.3600 0.3300 0.3300 -19.08%
  QoQ % -46.67% 0.00% 9.76% 13.89% 9.09% 0.00% -
  Horiz. % 72.73% 136.36% 136.36% 124.24% 109.09% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 40.34 27.52 14.37 46.90 32.26 20.70 9.99 152.94%
  QoQ % 46.58% 91.51% -69.36% 45.38% 55.85% 107.21% -
  Horiz. % 403.80% 275.48% 143.84% 469.47% 322.92% 207.21% 100.00%
EPS 9.39 4.16 1.95 6.01 4.03 2.61 1.23 286.28%
  QoQ % 125.72% 113.33% -67.55% 49.13% 54.41% 112.20% -
  Horiz. % 763.41% 338.21% 158.54% 488.62% 327.64% 212.20% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.2400 0.2250 0.2250 0.2050 0.1800 0.1650 0.1650 28.29%
  QoQ % 6.67% 0.00% 9.76% 13.89% 9.09% 0.00% -
  Horiz. % 145.45% 136.36% 136.36% 124.24% 109.09% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.4500 3.5600 2.9900 2.9500 2.6000 1.7600 1.3900 -
P/RPS 3.59 6.47 10.40 3.14 4.03 4.25 6.96 -35.61%
  QoQ % -44.51% -37.79% 231.21% -22.08% -5.18% -38.94% -
  Horiz. % 51.58% 92.96% 149.43% 45.11% 57.90% 61.06% 100.00%
P/EPS 24.05 42.78 76.55 24.54 32.29 33.67 56.58 -43.38%
  QoQ % -43.78% -44.11% 211.94% -24.00% -4.10% -40.49% -
  Horiz. % 42.51% 75.61% 135.30% 43.37% 57.07% 59.51% 100.00%
EY 4.16 2.34 1.31 4.08 3.10 2.97 1.77 76.50%
  QoQ % 77.78% 78.63% -67.89% 31.61% 4.38% 67.80% -
  Horiz. % 235.03% 132.20% 74.01% 230.51% 175.14% 167.80% 100.00%
DY 0.00 0.00 0.00 1.02 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 6.04 7.91 6.64 7.20 7.22 5.33 4.21 27.12%
  QoQ % -23.64% 19.13% -7.78% -0.28% 35.46% 26.60% -
  Horiz. % 143.47% 187.89% 157.72% 171.02% 171.50% 126.60% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 18/11/14 19/08/14 21/05/14 19/02/14 25/11/13 20/08/13 -
Price 1.5000 1.6300 3.3500 3.0000 2.8000 2.4000 1.7500 -
P/RPS 3.72 2.96 11.66 3.20 4.34 5.80 8.76 -43.41%
  QoQ % 25.68% -74.61% 264.38% -26.27% -25.17% -33.79% -
  Horiz. % 42.47% 33.79% 133.11% 36.53% 49.54% 66.21% 100.00%
P/EPS 24.88 19.59 85.77 24.95 34.77 45.91 71.24 -50.31%
  QoQ % 27.00% -77.16% 243.77% -28.24% -24.26% -35.56% -
  Horiz. % 34.92% 27.50% 120.40% 35.02% 48.81% 64.44% 100.00%
EY 4.02 5.11 1.17 4.01 2.88 2.18 1.40 101.63%
  QoQ % -21.33% 336.75% -70.82% 39.24% 32.11% 55.71% -
  Horiz. % 287.14% 365.00% 83.57% 286.43% 205.71% 155.71% 100.00%
DY 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 6.25 3.62 7.44 7.32 7.78 7.27 5.30 11.58%
  QoQ % 72.65% -51.34% 1.64% -5.91% 7.02% 37.17% -
  Horiz. % 117.92% 68.30% 140.38% 138.11% 146.79% 137.17% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
3. Jaks Vietnam EPC Contract Revenue Value From Research
4. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
5. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. [转贴] 5分钟看懂 FPI(9172) 2019年 Q4季报 ~ 第一天 Good Articles to Share
7. NETX EMPLOYEES ARE SO SUPER BULLISH THAT ALL HAVE BECOME TOP 30 SHARHOLDERS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Jaks Resources - Ranked 170th In Market Capitalisation DK66
Partners & Brokers