Highlights

[BOILERM] QoQ Cumulative Quarter Result on 2015-03-31 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 21-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     25.85%    YoY -     26.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 192,633 129,155 60,018 277,875 208,158 142,028 74,142 88.66%
  QoQ % 49.15% 115.19% -78.40% 33.49% 46.56% 91.56% -
  Horiz. % 259.82% 174.20% 80.95% 374.79% 280.76% 191.56% 100.00%
PBT 32,922 25,566 10,268 52,167 41,841 29,203 13,719 78.96%
  QoQ % 28.77% 148.99% -80.32% 24.68% 43.28% 112.87% -
  Horiz. % 239.97% 186.35% 74.85% 380.25% 304.99% 212.87% 100.00%
Tax -6,775 -6,009 -2,444 -13,012 -10,728 -7,731 -3,642 51.09%
  QoQ % -12.75% -145.87% 81.22% -21.29% -38.77% -112.27% -
  Horiz. % 186.02% 164.99% 67.11% 357.28% 294.56% 212.27% 100.00%
NP 26,147 19,557 7,824 39,155 31,113 21,472 10,077 88.50%
  QoQ % 33.70% 149.96% -80.02% 25.85% 44.90% 113.08% -
  Horiz. % 259.47% 194.08% 77.64% 388.56% 308.75% 213.08% 100.00%
NP to SH 26,147 19,557 7,824 39,155 31,113 21,472 10,077 88.50%
  QoQ % 33.70% 149.96% -80.02% 25.85% 44.90% 113.08% -
  Horiz. % 259.47% 194.08% 77.64% 388.56% 308.75% 213.08% 100.00%
Tax Rate 20.58 % 23.50 % 23.80 % 24.94 % 25.64 % 26.47 % 26.55 % -15.58%
  QoQ % -12.43% -1.26% -4.57% -2.73% -3.14% -0.30% -
  Horiz. % 77.51% 88.51% 89.64% 93.94% 96.57% 99.70% 100.00%
Total Cost 166,486 109,598 52,194 238,720 177,045 120,556 64,065 88.69%
  QoQ % 51.91% 109.98% -78.14% 34.84% 46.86% 88.18% -
  Horiz. % 259.87% 171.07% 81.47% 372.62% 276.35% 188.18% 100.00%
Net Worth 149,639 134,159 139,320 129,000 123,839 116,099 116,099 18.38%
  QoQ % 11.54% -3.70% 8.00% 4.17% 6.67% 0.00% -
  Horiz. % 128.89% 115.56% 120.00% 111.11% 106.67% 100.00% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 149,639 134,159 139,320 129,000 123,839 116,099 116,099 18.38%
  QoQ % 11.54% -3.70% 8.00% 4.17% 6.67% 0.00% -
  Horiz. % 128.89% 115.56% 120.00% 111.11% 106.67% 100.00% 100.00%
NOSH 516,000 516,000 516,000 516,000 516,000 258,000 258,000 58.54%
  QoQ % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 200.00% 200.00% 200.00% 200.00% 200.00% 100.00% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 13.57 % 15.14 % 13.04 % 14.09 % 14.95 % 15.12 % 13.59 % -0.10%
  QoQ % -10.37% 16.10% -7.45% -5.75% -1.12% 11.26% -
  Horiz. % 99.85% 111.41% 95.95% 103.68% 110.01% 111.26% 100.00%
ROE 17.47 % 14.58 % 5.62 % 30.35 % 25.12 % 18.49 % 8.68 % 59.21%
  QoQ % 19.82% 159.43% -81.48% 20.82% 35.86% 113.02% -
  Horiz. % 201.27% 167.97% 64.75% 349.65% 289.40% 213.02% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 37.33 25.03 11.63 53.85 40.34 55.05 28.74 18.99%
  QoQ % 49.14% 115.22% -78.40% 33.49% -26.72% 91.54% -
  Horiz. % 129.89% 87.09% 40.47% 187.37% 140.36% 191.54% 100.00%
EPS 5.07 3.79 1.52 7.59 9.39 8.32 3.91 18.85%
  QoQ % 33.77% 149.34% -79.97% -19.17% 12.86% 112.79% -
  Horiz. % 129.67% 96.93% 38.87% 194.12% 240.15% 212.79% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2900 0.2600 0.2700 0.2500 0.2400 0.4500 0.4500 -25.33%
  QoQ % 11.54% -3.70% 8.00% 4.17% -46.67% 0.00% -
  Horiz. % 64.44% 57.78% 60.00% 55.56% 53.33% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 37.33 25.03 11.63 53.85 40.34 27.52 14.37 88.65%
  QoQ % 49.14% 115.22% -78.40% 33.49% 46.58% 91.51% -
  Horiz. % 259.78% 174.18% 80.93% 374.74% 280.72% 191.51% 100.00%
EPS 5.07 3.79 1.52 7.59 9.39 4.16 1.95 88.75%
  QoQ % 33.77% 149.34% -79.97% -19.17% 125.72% 113.33% -
  Horiz. % 260.00% 194.36% 77.95% 389.23% 481.54% 213.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2900 0.2600 0.2700 0.2500 0.2400 0.2250 0.2250 18.38%
  QoQ % 11.54% -3.70% 8.00% 4.17% 6.67% 0.00% -
  Horiz. % 128.89% 115.56% 120.00% 111.11% 106.67% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.1600 1.1000 1.4600 1.4800 1.4500 3.5600 2.9900 -
P/RPS 3.11 4.39 12.55 2.75 3.59 6.47 10.40 -55.18%
  QoQ % -29.16% -65.02% 356.36% -23.40% -44.51% -37.79% -
  Horiz. % 29.90% 42.21% 120.67% 26.44% 34.52% 62.21% 100.00%
P/EPS 22.89 29.02 96.29 19.50 24.05 42.78 76.55 -55.19%
  QoQ % -21.12% -69.86% 393.79% -18.92% -43.78% -44.11% -
  Horiz. % 29.90% 37.91% 125.79% 25.47% 31.42% 55.89% 100.00%
EY 4.37 3.45 1.04 5.13 4.16 2.34 1.31 122.77%
  QoQ % 26.67% 231.73% -79.73% 23.32% 77.78% 78.63% -
  Horiz. % 333.59% 263.36% 79.39% 391.60% 317.56% 178.63% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 4.00 4.23 5.41 5.92 6.04 7.91 6.64 -28.61%
  QoQ % -5.44% -21.81% -8.61% -1.99% -23.64% 19.13% -
  Horiz. % 60.24% 63.70% 81.48% 89.16% 90.96% 119.13% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 19/11/15 19/08/15 21/05/15 25/02/15 18/11/14 19/08/14 -
Price 1.0500 1.1200 1.1600 1.4800 1.5000 1.6300 3.3500 -
P/RPS 2.81 4.47 9.97 2.75 3.72 2.96 11.66 -61.17%
  QoQ % -37.14% -55.17% 262.55% -26.08% 25.68% -74.61% -
  Horiz. % 24.10% 38.34% 85.51% 23.58% 31.90% 25.39% 100.00%
P/EPS 20.72 29.55 76.50 19.50 24.88 19.59 85.77 -61.11%
  QoQ % -29.88% -61.37% 292.31% -21.62% 27.00% -77.16% -
  Horiz. % 24.16% 34.45% 89.19% 22.74% 29.01% 22.84% 100.00%
EY 4.83 3.38 1.31 5.13 4.02 5.11 1.17 156.68%
  QoQ % 42.90% 158.02% -74.46% 27.61% -21.33% 336.75% -
  Horiz. % 412.82% 288.89% 111.97% 438.46% 343.59% 436.75% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.62 4.31 4.30 5.92 6.25 3.62 7.44 -38.06%
  QoQ % -16.01% 0.23% -27.36% -5.28% 72.65% -51.34% -
  Horiz. % 48.66% 57.93% 57.80% 79.57% 84.01% 48.66% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

341  409  458  1079 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.080.00 
 TRIVE 0.005-0.005 
 ARMADA 0.1350.00 
 VELESTO 0.125+0.01 
 KNM 0.1150.00 
 ALAM 0.050.00 
 HIBISCS 0.335-0.005 
 JAKS 0.78+0.02 
 SANICHI 0.0450.00 
 MINETEC 0.14+0.015 

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