Highlights

[BOILERM] QoQ Quarter Result on 2015-06-30 [#1]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 19-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Jun-2015  [#1]
Profit Trend QoQ -     -2.71%    YoY -     -22.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 67,476 63,478 69,137 60,018 69,717 66,130 67,886 -0.40%
  QoQ % 6.30% -8.19% 15.19% -13.91% 5.42% -2.59% -
  Horiz. % 99.40% 93.51% 101.84% 88.41% 102.70% 97.41% 100.00%
PBT 6,660 7,356 15,298 10,268 10,326 12,638 15,484 -42.99%
  QoQ % -9.46% -51.92% 48.99% -0.56% -18.29% -18.38% -
  Horiz. % 43.01% 47.51% 98.80% 66.31% 66.69% 81.62% 100.00%
Tax -1,917 -766 -3,565 -2,444 -2,284 -2,997 -4,089 -39.62%
  QoQ % -150.26% 78.51% -45.87% -7.01% 23.79% 26.71% -
  Horiz. % 46.88% 18.73% 87.19% 59.77% 55.86% 73.29% 100.00%
NP 4,743 6,590 11,733 7,824 8,042 9,641 11,395 -44.22%
  QoQ % -28.03% -43.83% 49.96% -2.71% -16.59% -15.39% -
  Horiz. % 41.62% 57.83% 102.97% 68.66% 70.57% 84.61% 100.00%
NP to SH 4,620 6,590 11,733 7,824 8,042 9,641 11,395 -45.19%
  QoQ % -29.89% -43.83% 49.96% -2.71% -16.59% -15.39% -
  Horiz. % 40.54% 57.83% 102.97% 68.66% 70.57% 84.61% 100.00%
Tax Rate 28.78 % 10.41 % 23.30 % 23.80 % 22.12 % 23.71 % 26.41 % 5.89%
  QoQ % 176.46% -55.32% -2.10% 7.59% -6.71% -10.22% -
  Horiz. % 108.97% 39.42% 88.22% 90.12% 83.76% 89.78% 100.00%
Total Cost 62,733 56,888 57,404 52,194 61,675 56,489 56,491 7.23%
  QoQ % 10.27% -0.90% 9.98% -15.37% 9.18% -0.00% -
  Horiz. % 111.05% 100.70% 101.62% 92.39% 109.18% 100.00% 100.00%
Net Worth 159,960 149,639 134,159 139,320 129,000 123,839 116,099 23.79%
  QoQ % 6.90% 11.54% -3.70% 8.00% 4.17% 6.67% -
  Horiz. % 137.78% 128.89% 115.56% 120.00% 111.11% 106.67% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 7,740 - - - 9,030 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.71% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 167.53 % - % - % - % 112.29 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 149.19% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 159,960 149,639 134,159 139,320 129,000 123,839 116,099 23.79%
  QoQ % 6.90% 11.54% -3.70% 8.00% 4.17% 6.67% -
  Horiz. % 137.78% 128.89% 115.56% 120.00% 111.11% 106.67% 100.00%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 258,000 58.67%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 200.00% 200.00% 200.00% 200.00% 200.00% 200.00% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 7.03 % 10.38 % 16.97 % 13.04 % 11.54 % 14.58 % 16.79 % -44.00%
  QoQ % -32.27% -38.83% 30.14% 13.00% -20.85% -13.16% -
  Horiz. % 41.87% 61.82% 101.07% 77.67% 68.73% 86.84% 100.00%
ROE 2.89 % 4.40 % 8.75 % 5.62 % 6.23 % 7.79 % 9.81 % -55.69%
  QoQ % -34.32% -49.71% 55.69% -9.79% -20.03% -20.59% -
  Horiz. % 29.46% 44.85% 89.19% 57.29% 63.51% 79.41% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 13.08 12.30 13.40 11.63 13.51 12.82 26.31 -37.22%
  QoQ % 6.34% -8.21% 15.22% -13.92% 5.38% -51.27% -
  Horiz. % 49.71% 46.75% 50.93% 44.20% 51.35% 48.73% 100.00%
EPS 0.90 1.28 2.27 1.52 1.56 2.02 4.42 -65.36%
  QoQ % -29.69% -43.61% 49.34% -2.56% -22.77% -54.30% -
  Horiz. % 20.36% 28.96% 51.36% 34.39% 35.29% 45.70% 100.00%
DPS 1.50 0.00 0.00 0.00 1.75 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.71% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.3100 0.2900 0.2600 0.2700 0.2500 0.2400 0.4500 -21.98%
  QoQ % 6.90% 11.54% -3.70% 8.00% 4.17% -46.67% -
  Horiz. % 68.89% 64.44% 57.78% 60.00% 55.56% 53.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 13.08 12.30 13.40 11.63 13.51 12.82 13.16 -0.41%
  QoQ % 6.34% -8.21% 15.22% -13.92% 5.38% -2.58% -
  Horiz. % 99.39% 93.47% 101.82% 88.37% 102.66% 97.42% 100.00%
EPS 0.90 1.28 2.27 1.52 1.56 2.02 2.21 -45.03%
  QoQ % -29.69% -43.61% 49.34% -2.56% -22.77% -8.60% -
  Horiz. % 40.72% 57.92% 102.71% 68.78% 70.59% 91.40% 100.00%
DPS 1.50 0.00 0.00 0.00 1.75 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.71% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.3100 0.2900 0.2600 0.2700 0.2500 0.2400 0.2250 23.79%
  QoQ % 6.90% 11.54% -3.70% 8.00% 4.17% 6.67% -
  Horiz. % 137.78% 128.89% 115.56% 120.00% 111.11% 106.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.0200 1.1600 1.1000 1.4600 1.4800 1.4500 3.5600 -
P/RPS 7.80 9.43 8.21 12.55 10.95 11.31 13.53 -30.71%
  QoQ % -17.29% 14.86% -34.58% 14.61% -3.18% -16.41% -
  Horiz. % 57.65% 69.70% 60.68% 92.76% 80.93% 83.59% 100.00%
P/EPS 113.92 90.83 48.38 96.29 94.96 77.61 80.60 25.92%
  QoQ % 25.42% 87.74% -49.76% 1.40% 22.36% -3.71% -
  Horiz. % 141.34% 112.69% 60.02% 119.47% 117.82% 96.29% 100.00%
EY 0.88 1.10 2.07 1.04 1.05 1.29 1.24 -20.42%
  QoQ % -20.00% -46.86% 99.04% -0.95% -18.60% 4.03% -
  Horiz. % 70.97% 88.71% 166.94% 83.87% 84.68% 104.03% 100.00%
DY 1.47 0.00 0.00 0.00 1.18 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 124.58% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 3.29 4.00 4.23 5.41 5.92 6.04 7.91 -44.25%
  QoQ % -17.75% -5.44% -21.81% -8.61% -1.99% -23.64% -
  Horiz. % 41.59% 50.57% 53.48% 68.39% 74.84% 76.36% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 24/02/16 19/11/15 19/08/15 21/05/15 25/02/15 18/11/14 -
Price 1.0300 1.0500 1.1200 1.1600 1.4800 1.5000 1.6300 -
P/RPS 7.88 8.54 8.36 9.97 10.95 11.70 6.19 17.44%
  QoQ % -7.73% 2.15% -16.15% -8.95% -6.41% 89.01% -
  Horiz. % 127.30% 137.96% 135.06% 161.07% 176.90% 189.01% 100.00%
P/EPS 115.04 82.22 49.26 76.50 94.96 80.28 36.91 113.22%
  QoQ % 39.92% 66.91% -35.61% -19.44% 18.29% 117.50% -
  Horiz. % 311.68% 222.76% 133.46% 207.26% 257.27% 217.50% 100.00%
EY 0.87 1.22 2.03 1.31 1.05 1.25 2.71 -53.08%
  QoQ % -28.69% -39.90% 54.96% 24.76% -16.00% -53.87% -
  Horiz. % 32.10% 45.02% 74.91% 48.34% 38.75% 46.13% 100.00%
DY 1.46 0.00 0.00 0.00 1.18 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 123.73% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 3.32 3.62 4.31 4.30 5.92 6.25 3.62 -5.60%
  QoQ % -8.29% -16.01% 0.23% -27.36% -5.28% 72.65% -
  Horiz. % 91.71% 100.00% 119.06% 118.78% 163.54% 172.65% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
3. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
4. Jaks Resources - Higher Expected Investment Returns from JHDP ? DK66
5. Am I a Chinese Chauvinistic? Sslee blog
6. Cutting Your Losses Our Investment Journey
7. Sun Is Shining For Palm Oil Stock BFM Podcast
8. Stocks on Radar - Inari Amertron (0166) AmInvest Research Reports
Partners & Brokers