Highlights

[BOILERM] QoQ Quarter Result on 2014-09-30 [#2]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 18-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     13.08%    YoY -     59.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 60,018 69,717 66,130 67,886 74,142 75,539 59,657 0.40%
  QoQ % -13.91% 5.42% -2.59% -8.44% -1.85% 26.62% -
  Horiz. % 100.61% 116.86% 110.85% 113.79% 124.28% 126.62% 100.00%
PBT 10,268 10,326 12,638 15,484 13,719 10,197 9,816 3.06%
  QoQ % -0.56% -18.29% -18.38% 12.87% 34.54% 3.88% -
  Horiz. % 104.60% 105.20% 128.75% 157.74% 139.76% 103.88% 100.00%
Tax -2,444 -2,284 -2,997 -4,089 -3,642 44 -2,529 -2.26%
  QoQ % -7.01% 23.79% 26.71% -12.27% -8,377.27% 101.74% -
  Horiz. % 96.64% 90.31% 118.51% 161.68% 144.01% -1.74% 100.00%
NP 7,824 8,042 9,641 11,395 10,077 10,241 7,287 4.87%
  QoQ % -2.71% -16.59% -15.39% 13.08% -1.60% 40.54% -
  Horiz. % 107.37% 110.36% 132.30% 156.37% 138.29% 140.54% 100.00%
NP to SH 7,824 8,042 9,641 11,395 10,077 10,241 7,287 4.87%
  QoQ % -2.71% -16.59% -15.39% 13.08% -1.60% 40.54% -
  Horiz. % 107.37% 110.36% 132.30% 156.37% 138.29% 140.54% 100.00%
Tax Rate 23.80 % 22.12 % 23.71 % 26.41 % 26.55 % -0.43 % 25.76 % -5.15%
  QoQ % 7.59% -6.71% -10.22% -0.53% 6,274.42% -101.67% -
  Horiz. % 92.39% 85.87% 92.04% 102.52% 103.07% -1.67% 100.00%
Total Cost 52,194 61,675 56,489 56,491 64,065 65,298 52,370 -0.22%
  QoQ % -15.37% 9.18% -0.00% -11.82% -1.89% 24.69% -
  Horiz. % 99.66% 117.77% 107.87% 107.87% 122.33% 124.69% 100.00%
Net Worth 139,320 129,000 123,839 116,099 116,099 105,779 92,880 31.13%
  QoQ % 8.00% 4.17% 6.67% 0.00% 9.76% 13.89% -
  Horiz. % 150.00% 138.89% 133.33% 125.00% 125.00% 113.89% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 9,030 - - - 7,740 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 116.67% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 112.29 % - % - % - % 75.58 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 148.57% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 139,320 129,000 123,839 116,099 116,099 105,779 92,880 31.13%
  QoQ % 8.00% 4.17% 6.67% 0.00% 9.76% 13.89% -
  Horiz. % 150.00% 138.89% 133.33% 125.00% 125.00% 113.89% 100.00%
NOSH 516,000 516,000 516,000 258,000 258,000 258,000 258,000 58.94%
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 200.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 13.04 % 11.54 % 14.58 % 16.79 % 13.59 % 13.56 % 12.21 % 4.49%
  QoQ % 13.00% -20.85% -13.16% 23.55% 0.22% 11.06% -
  Horiz. % 106.80% 94.51% 119.41% 137.51% 111.30% 111.06% 100.00%
ROE 5.62 % 6.23 % 7.79 % 9.81 % 8.68 % 9.68 % 7.85 % -20.02%
  QoQ % -9.79% -20.03% -20.59% 13.02% -10.33% 23.31% -
  Horiz. % 71.59% 79.36% 99.24% 124.97% 110.57% 123.31% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 11.63 13.51 12.82 26.31 28.74 29.28 23.12 -36.83%
  QoQ % -13.92% 5.38% -51.27% -8.46% -1.84% 26.64% -
  Horiz. % 50.30% 58.43% 55.45% 113.80% 124.31% 126.64% 100.00%
EPS 1.52 1.56 2.02 4.42 3.91 3.97 2.82 -33.84%
  QoQ % -2.56% -22.77% -54.30% 13.04% -1.51% 40.78% -
  Horiz. % 53.90% 55.32% 71.63% 156.74% 138.65% 140.78% 100.00%
DPS 0.00 1.75 0.00 0.00 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 58.33% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.2700 0.2500 0.2400 0.4500 0.4500 0.4100 0.3600 -17.50%
  QoQ % 8.00% 4.17% -46.67% 0.00% 9.76% 13.89% -
  Horiz. % 75.00% 69.44% 66.67% 125.00% 125.00% 113.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 11.63 13.51 12.82 13.16 14.37 14.64 11.56 0.40%
  QoQ % -13.92% 5.38% -2.58% -8.42% -1.84% 26.64% -
  Horiz. % 100.61% 116.87% 110.90% 113.84% 124.31% 126.64% 100.00%
EPS 1.52 1.56 2.02 2.21 1.95 1.98 1.41 5.15%
  QoQ % -2.56% -22.77% -8.60% 13.33% -1.52% 40.43% -
  Horiz. % 107.80% 110.64% 143.26% 156.74% 138.30% 140.43% 100.00%
DPS 0.00 1.75 0.00 0.00 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 116.67% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.2700 0.2500 0.2400 0.2250 0.2250 0.2050 0.1800 31.13%
  QoQ % 8.00% 4.17% 6.67% 0.00% 9.76% 13.89% -
  Horiz. % 150.00% 138.89% 133.33% 125.00% 125.00% 113.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.4600 1.4800 1.4500 3.5600 2.9900 2.9500 2.6000 -
P/RPS 12.55 10.95 11.31 13.53 10.40 10.08 11.24 7.65%
  QoQ % 14.61% -3.18% -16.41% 30.10% 3.17% -10.32% -
  Horiz. % 111.65% 97.42% 100.62% 120.37% 92.53% 89.68% 100.00%
P/EPS 96.29 94.96 77.61 80.60 76.55 74.32 92.05 3.06%
  QoQ % 1.40% 22.36% -3.71% 5.29% 3.00% -19.26% -
  Horiz. % 104.61% 103.16% 84.31% 87.56% 83.16% 80.74% 100.00%
EY 1.04 1.05 1.29 1.24 1.31 1.35 1.09 -3.09%
  QoQ % -0.95% -18.60% 4.03% -5.34% -2.96% 23.85% -
  Horiz. % 95.41% 96.33% 118.35% 113.76% 120.18% 123.85% 100.00%
DY 0.00 1.18 0.00 0.00 0.00 1.02 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 115.69% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 5.41 5.92 6.04 7.91 6.64 7.20 7.22 -17.55%
  QoQ % -8.61% -1.99% -23.64% 19.13% -7.78% -0.28% -
  Horiz. % 74.93% 81.99% 83.66% 109.56% 91.97% 99.72% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 21/05/15 25/02/15 18/11/14 19/08/14 21/05/14 19/02/14 -
Price 1.1600 1.4800 1.5000 1.6300 3.3500 3.0000 2.8000 -
P/RPS 9.97 10.95 11.70 6.19 11.66 10.25 12.11 -12.19%
  QoQ % -8.95% -6.41% 89.01% -46.91% 13.76% -15.36% -
  Horiz. % 82.33% 90.42% 96.61% 51.11% 96.28% 84.64% 100.00%
P/EPS 76.50 94.96 80.28 36.91 85.77 75.58 99.14 -15.91%
  QoQ % -19.44% 18.29% 117.50% -56.97% 13.48% -23.76% -
  Horiz. % 77.16% 95.78% 80.98% 37.23% 86.51% 76.24% 100.00%
EY 1.31 1.05 1.25 2.71 1.17 1.32 1.01 18.99%
  QoQ % 24.76% -16.00% -53.87% 131.62% -11.36% 30.69% -
  Horiz. % 129.70% 103.96% 123.76% 268.32% 115.84% 130.69% 100.00%
DY 0.00 1.18 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% 118.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 4.30 5.92 6.25 3.62 7.44 7.32 7.78 -32.72%
  QoQ % -27.36% -5.28% 72.65% -51.34% 1.64% -5.91% -
  Horiz. % 55.27% 76.09% 80.33% 46.53% 95.63% 94.09% 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.
 


 

215  123  431  1493 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 KHEESAN 0.515+0.035 
 NEXGRAM 0.010.00 
 TDM 0.265+0.02 
 KNM-WB 0.08-0.005 
 HSI-C7K 0.26+0.02 
 EKOVEST 0.800.00 
 RSAWIT 0.295+0.02 
 SAPNRG 0.26-0.005 
 DOLPHIN 0.15+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers