Highlights

[BOILERM] QoQ Cumulative Quarter Result on 2016-03-31 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 27-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Mar-2016  [#4]
Profit Trend QoQ -     17.67%    YoY -     -21.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 179,008 116,194 61,720 260,109 192,633 129,155 60,018 106.52%
  QoQ % 54.06% 88.26% -76.27% 35.03% 49.15% 115.19% -
  Horiz. % 298.26% 193.60% 102.84% 433.38% 320.96% 215.19% 100.00%
PBT 22,155 13,646 8,665 39,582 32,922 25,566 10,268 66.59%
  QoQ % 62.36% 57.48% -78.11% 20.23% 28.77% 148.99% -
  Horiz. % 215.77% 132.90% 84.39% 385.49% 320.63% 248.99% 100.00%
Tax -5,206 -3,323 -2,067 -8,692 -6,775 -6,009 -2,444 65.17%
  QoQ % -56.67% -60.76% 76.22% -28.30% -12.75% -145.87% -
  Horiz. % 213.01% 135.97% 84.57% 355.65% 277.21% 245.87% 100.00%
NP 16,949 10,323 6,598 30,890 26,147 19,557 7,824 67.03%
  QoQ % 64.19% 56.46% -78.64% 18.14% 33.70% 149.96% -
  Horiz. % 216.63% 131.94% 84.33% 394.81% 334.19% 249.96% 100.00%
NP to SH 16,567 10,110 6,435 30,767 26,147 19,557 7,824 64.52%
  QoQ % 63.87% 57.11% -79.08% 17.67% 33.70% 149.96% -
  Horiz. % 211.75% 129.22% 82.25% 393.24% 334.19% 249.96% 100.00%
Tax Rate 23.50 % 24.35 % 23.85 % 21.96 % 20.58 % 23.50 % 23.80 % -0.84%
  QoQ % -3.49% 2.10% 8.61% 6.71% -12.43% -1.26% -
  Horiz. % 98.74% 102.31% 100.21% 92.27% 86.47% 98.74% 100.00%
Total Cost 162,059 105,871 55,122 229,219 166,486 109,598 52,194 112.10%
  QoQ % 53.07% 92.07% -75.95% 37.68% 51.91% 109.98% -
  Horiz. % 310.49% 202.84% 105.61% 439.17% 318.98% 209.98% 100.00%
Net Worth 159,960 159,960 165,119 159,960 149,639 134,159 139,320 9.60%
  QoQ % 0.00% -3.12% 3.23% 6.90% 11.54% -3.70% -
  Horiz. % 114.81% 114.81% 118.52% 114.81% 107.41% 96.30% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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 % - % - % - % 25.16 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 159,960 159,960 165,119 159,960 149,639 134,159 139,320 9.60%
  QoQ % 0.00% -3.12% 3.23% 6.90% 11.54% -3.70% -
  Horiz. % 114.81% 114.81% 118.52% 114.81% 107.41% 96.30% 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 9.47 % 8.88 % 10.69 % 11.88 % 13.57 % 15.14 % 13.04 % -19.13%
  QoQ % 6.64% -16.93% -10.02% -12.45% -10.37% 16.10% -
  Horiz. % 72.62% 68.10% 81.98% 91.10% 104.06% 116.10% 100.00%
ROE 10.36 % 6.32 % 3.90 % 19.23 % 17.47 % 14.58 % 5.62 % 50.06%
  QoQ % 63.92% 62.05% -79.72% 10.07% 19.82% 159.43% -
  Horiz. % 184.34% 112.46% 69.40% 342.17% 310.85% 259.43% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 34.69 22.52 11.96 50.41 37.33 25.03 11.63 106.53%
  QoQ % 54.04% 88.29% -76.27% 35.04% 49.14% 115.22% -
  Horiz. % 298.28% 193.64% 102.84% 433.45% 320.98% 215.22% 100.00%
EPS 3.21 1.96 1.25 5.96 5.07 3.79 1.52 64.23%
  QoQ % 63.78% 56.80% -79.03% 17.55% 33.77% 149.34% -
  Horiz. % 211.18% 128.95% 82.24% 392.11% 333.55% 249.34% 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 0.3100 0.3100 0.3200 0.3100 0.2900 0.2600 0.2700 9.60%
  QoQ % 0.00% -3.12% 3.23% 6.90% 11.54% -3.70% -
  Horiz. % 114.81% 114.81% 118.52% 114.81% 107.41% 96.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 34.69 22.52 11.96 50.41 37.33 25.03 11.63 106.53%
  QoQ % 54.04% 88.29% -76.27% 35.04% 49.14% 115.22% -
  Horiz. % 298.28% 193.64% 102.84% 433.45% 320.98% 215.22% 100.00%
EPS 3.21 1.96 1.25 5.96 5.07 3.79 1.52 64.23%
  QoQ % 63.78% 56.80% -79.03% 17.55% 33.77% 149.34% -
  Horiz. % 211.18% 128.95% 82.24% 392.11% 333.55% 249.34% 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 0.3100 0.3100 0.3200 0.3100 0.2900 0.2600 0.2700 9.60%
  QoQ % 0.00% -3.12% 3.23% 6.90% 11.54% -3.70% -
  Horiz. % 114.81% 114.81% 118.52% 114.81% 107.41% 96.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.8150 0.9950 1.0200 1.0200 1.1600 1.1000 1.4600 -
P/RPS 2.35 4.42 8.53 2.02 3.11 4.39 12.55 -67.10%
  QoQ % -46.83% -48.18% 322.28% -35.05% -29.16% -65.02% -
  Horiz. % 18.73% 35.22% 67.97% 16.10% 24.78% 34.98% 100.00%
P/EPS 25.38 50.78 81.79 17.11 22.89 29.02 96.29 -58.72%
  QoQ % -50.02% -37.91% 378.02% -25.25% -21.12% -69.86% -
  Horiz. % 26.36% 52.74% 84.94% 17.77% 23.77% 30.14% 100.00%
EY 3.94 1.97 1.22 5.85 4.37 3.45 1.04 142.04%
  QoQ % 100.00% 61.48% -79.15% 33.87% 26.67% 231.73% -
  Horiz. % 378.85% 189.42% 117.31% 562.50% 420.19% 331.73% 100.00%
DY 0.00 0.00 0.00 1.47 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 2.63 3.21 3.19 3.29 4.00 4.23 5.41 -38.04%
  QoQ % -18.07% 0.63% -3.04% -17.75% -5.44% -21.81% -
  Horiz. % 48.61% 59.33% 58.96% 60.81% 73.94% 78.19% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 17/11/16 17/08/16 27/05/16 24/02/16 19/11/15 19/08/15 -
Price 0.8800 0.8600 1.0300 1.0300 1.0500 1.1200 1.1600 -
P/RPS 2.54 3.82 8.61 2.04 2.81 4.47 9.97 -59.65%
  QoQ % -33.51% -55.63% 322.06% -27.40% -37.14% -55.17% -
  Horiz. % 25.48% 38.31% 86.36% 20.46% 28.18% 44.83% 100.00%
P/EPS 27.41 43.89 82.59 17.27 20.72 29.55 76.50 -49.40%
  QoQ % -37.55% -46.86% 378.23% -16.65% -29.88% -61.37% -
  Horiz. % 35.83% 57.37% 107.96% 22.58% 27.08% 38.63% 100.00%
EY 3.65 2.28 1.21 5.79 4.83 3.38 1.31 97.39%
  QoQ % 60.09% 88.43% -79.10% 19.88% 42.90% 158.02% -
  Horiz. % 278.63% 174.05% 92.37% 441.98% 368.70% 258.02% 100.00%
DY 0.00 0.00 0.00 1.46 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 2.84 2.77 3.22 3.32 3.62 4.31 4.30 -24.06%
  QoQ % 2.53% -13.98% -3.01% -8.29% -16.01% 0.23% -
  Horiz. % 66.05% 64.42% 74.88% 77.21% 84.19% 100.23% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. NOTION – A 2020 Gem Stock that fulfils Mr. Fong’s RUG Criteria Another Perspective
2. COMPARISON OF MAJOR PLANTATIONS COUNTERS IN MALAYSIA - louisesinvesting Good Articles to Share
3. 15 Simple Ways to Improve Brain Performance - Koon Yew Yin Koon Yew Yin's Blog
4. SSLEE made report to SC on Lay Hong, but unlicensed Tyyap keep promoting Lay Hong? Is unlicensed Tyyap out to con investors? Herbert
5. WHY AND WHEN TO USE PBV RATIO FOR O&G STOCKS? AND TAS STILL UNDERVALUED!!! Trend Trading 2030
6. Only 2 ways to make MONEY in STOCKS forever |PureBULL.Strategy| KLSE MARKET STRATEGY & GUIDANCE
7. Top 5 Glove In Malaysia (Harta, Topglove, Kossan, Supermx, Comfort) WahLau Share Forecast
8. 5G FUTURISTIC HOLOGRAM CONCERT BY VIRTUAL LUO TIANYI, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers