Highlights

[BOILERM] QoQ Quarter Result on 2013-09-30 [#2]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 25-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     12.81%    YoY -     36.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 CAGR
Revenue 74,142 75,539 59,657 55,294 51,530 34,553 44,031 44.67%
  QoQ % -1.85% 26.62% 7.89% 7.30% 49.13% -21.53% -
  Horiz. % 168.39% 171.56% 135.49% 125.58% 117.03% 78.47% 100.00%
PBT 13,719 10,197 9,816 9,646 8,521 7,610 8,069 45.67%
  QoQ % 34.54% 3.88% 1.76% 13.20% 11.97% -5.69% -
  Horiz. % 170.02% 126.37% 121.65% 119.54% 105.60% 94.31% 100.00%
Tax -3,642 44 -2,529 -2,496 -2,183 -852 -1,766 67.03%
  QoQ % -8,377.27% 101.74% -1.32% -14.34% -156.22% 51.76% -
  Horiz. % 206.23% -2.49% 143.20% 141.34% 123.61% 48.24% 100.00%
NP 10,077 10,241 7,287 7,150 6,338 6,758 6,303 39.45%
  QoQ % -1.60% 40.54% 1.92% 12.81% -6.21% 7.22% -
  Horiz. % 159.88% 162.48% 115.61% 113.44% 100.56% 107.22% 100.00%
NP to SH 10,077 10,241 7,287 7,150 6,338 6,758 6,303 39.45%
  QoQ % -1.60% 40.54% 1.92% 12.81% -6.21% 7.22% -
  Horiz. % 159.88% 162.48% 115.61% 113.44% 100.56% 107.22% 100.00%
Tax Rate 26.55 % -0.43 % 25.76 % 25.88 % 25.62 % 11.20 % 21.89 % 14.66%
  QoQ % 6,274.42% -101.67% -0.46% 1.01% 128.75% -48.84% -
  Horiz. % 121.29% -1.96% 117.68% 118.23% 117.04% 51.16% 100.00%
Total Cost 64,065 65,298 52,370 48,144 45,192 27,795 37,728 45.54%
  QoQ % -1.89% 24.69% 8.78% 6.53% 62.59% -26.33% -
  Horiz. % 169.81% 173.08% 138.81% 127.61% 119.78% 73.67% 100.00%
Net Worth 116,099 105,779 92,880 85,140 85,140 79,980 72,240 39.97%
  QoQ % 9.76% 13.89% 9.09% 0.00% 6.45% 10.71% -
  Horiz. % 160.71% 146.43% 128.57% 117.86% 117.86% 110.71% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 CAGR
Div - 7,740 - - - 5,160 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 150.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 75.58 % - % - % - % 76.35 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 98.99% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 CAGR
Net Worth 116,099 105,779 92,880 85,140 85,140 79,980 72,240 39.97%
  QoQ % 9.76% 13.89% 9.09% 0.00% 6.45% 10.71% -
  Horiz. % 160.71% 146.43% 128.57% 117.86% 117.86% 110.71% 100.00%
NOSH 258,000 258,000 258,000 258,000 258,000 258,000 258,000 -
  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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 CAGR
NP Margin 13.59 % 13.56 % 12.21 % 12.93 % 12.30 % 19.56 % 14.31 % -3.59%
  QoQ % 0.22% 11.06% -5.57% 5.12% -37.12% 36.69% -
  Horiz. % 94.97% 94.76% 85.32% 90.36% 85.95% 136.69% 100.00%
ROE 8.68 % 9.68 % 7.85 % 8.40 % 7.44 % 8.45 % 8.73 % -0.41%
  QoQ % -10.33% 23.31% -6.55% 12.90% -11.95% -3.21% -
  Horiz. % 99.43% 110.88% 89.92% 96.22% 85.22% 96.79% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 CAGR
RPS 28.74 29.28 23.12 21.43 19.97 13.39 17.07 44.66%
  QoQ % -1.84% 26.64% 7.89% 7.31% 49.14% -21.56% -
  Horiz. % 168.37% 171.53% 135.44% 125.54% 116.99% 78.44% 100.00%
EPS 3.91 3.97 2.82 2.77 2.46 2.62 2.44 39.68%
  QoQ % -1.51% 40.78% 1.81% 12.60% -6.11% 7.38% -
  Horiz. % 160.25% 162.70% 115.57% 113.52% 100.82% 107.38% 100.00%
DPS 0.00 3.00 0.00 0.00 0.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 150.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.4500 0.4100 0.3600 0.3300 0.3300 0.3100 0.2800 39.97%
  QoQ % 9.76% 13.89% 9.09% 0.00% 6.45% 10.71% -
  Horiz. % 160.71% 146.43% 128.57% 117.86% 117.86% 110.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 CAGR
RPS 14.37 14.64 11.56 10.72 9.99 6.70 8.53 44.72%
  QoQ % -1.84% 26.64% 7.84% 7.31% 49.10% -21.45% -
  Horiz. % 168.46% 171.63% 135.52% 125.67% 117.12% 78.55% 100.00%
EPS 1.95 1.98 1.41 1.39 1.23 1.31 1.22 39.43%
  QoQ % -1.52% 40.43% 1.44% 13.01% -6.11% 7.38% -
  Horiz. % 159.84% 162.30% 115.57% 113.93% 100.82% 107.38% 100.00%
DPS 0.00 1.50 0.00 0.00 0.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 150.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.2250 0.2050 0.1800 0.1650 0.1650 0.1550 0.1400 39.97%
  QoQ % 9.76% 13.89% 9.09% 0.00% 6.45% 10.71% -
  Horiz. % 160.71% 146.43% 128.57% 117.86% 117.86% 110.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/01/13 -
Price 2.9900 2.9500 2.6000 1.7600 1.3900 0.9950 0.9450 -
P/RPS 10.40 10.08 11.24 8.21 6.96 7.43 5.54 56.26%
  QoQ % 3.17% -10.32% 36.91% 17.96% -6.33% 34.12% -
  Horiz. % 187.73% 181.95% 202.89% 148.19% 125.63% 134.12% 100.00%
P/EPS 76.55 74.32 92.05 63.51 56.58 37.99 38.68 62.22%
  QoQ % 3.00% -19.26% 44.94% 12.25% 48.93% -1.78% -
  Horiz. % 197.91% 192.14% 237.98% 164.19% 146.28% 98.22% 100.00%
EY 1.31 1.35 1.09 1.57 1.77 2.63 2.59 -38.31%
  QoQ % -2.96% 23.85% -30.57% -11.30% -32.70% 1.54% -
  Horiz. % 50.58% 52.12% 42.08% 60.62% 68.34% 101.54% 100.00%
DY 0.00 1.02 0.00 0.00 0.00 2.01 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.75% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 6.64 7.20 7.22 5.33 4.21 3.21 3.38 61.38%
  QoQ % -7.78% -0.28% 35.46% 26.60% 31.15% -5.03% -
  Horiz. % 196.45% 213.02% 213.61% 157.69% 124.56% 94.97% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 CAGR
Date 19/08/14 21/05/14 19/02/14 25/11/13 20/08/13 29/05/13 19/03/13 -
Price 3.3500 3.0000 2.8000 2.4000 1.7500 1.4000 1.0100 -
P/RPS 11.66 10.25 12.11 11.20 8.76 10.45 5.92 61.67%
  QoQ % 13.76% -15.36% 8.12% 27.85% -16.17% 76.52% -
  Horiz. % 196.96% 173.14% 204.56% 189.19% 147.97% 176.52% 100.00%
P/EPS 85.77 75.58 99.14 86.60 71.24 53.45 41.34 67.74%
  QoQ % 13.48% -23.76% 14.48% 21.56% 33.28% 29.29% -
  Horiz. % 207.47% 182.83% 239.82% 209.48% 172.33% 129.29% 100.00%
EY 1.17 1.32 1.01 1.15 1.40 1.87 2.42 -40.26%
  QoQ % -11.36% 30.69% -12.17% -17.86% -25.13% -22.73% -
  Horiz. % 48.35% 54.55% 41.74% 47.52% 57.85% 77.27% 100.00%
DY 0.00 1.00 0.00 0.00 0.00 1.43 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 69.93% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 7.44 7.32 7.78 7.27 5.30 4.52 3.61 66.95%
  QoQ % 1.64% -5.91% 7.02% 37.17% 17.26% 25.21% -
  Horiz. % 206.09% 202.77% 215.51% 201.39% 146.81% 125.21% 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