Highlights

[BOILERM] QoQ Quarter Result on 2013-12-31 [#3]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 19-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     1.92%    YoY -     15.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 67,886 74,142 75,539 59,657 55,294 51,530 34,553 56.80%
  QoQ % -8.44% -1.85% 26.62% 7.89% 7.30% 49.13% -
  Horiz. % 196.47% 214.57% 218.62% 172.65% 160.03% 149.13% 100.00%
PBT 15,484 13,719 10,197 9,816 9,646 8,521 7,610 60.50%
  QoQ % 12.87% 34.54% 3.88% 1.76% 13.20% 11.97% -
  Horiz. % 203.47% 180.28% 133.99% 128.99% 126.75% 111.97% 100.00%
Tax -4,089 -3,642 44 -2,529 -2,496 -2,183 -852 184.25%
  QoQ % -12.27% -8,377.27% 101.74% -1.32% -14.34% -156.22% -
  Horiz. % 479.93% 427.46% -5.16% 296.83% 292.96% 256.22% 100.00%
NP 11,395 10,077 10,241 7,287 7,150 6,338 6,758 41.62%
  QoQ % 13.08% -1.60% 40.54% 1.92% 12.81% -6.21% -
  Horiz. % 168.61% 149.11% 151.54% 107.83% 105.80% 93.79% 100.00%
NP to SH 11,395 10,077 10,241 7,287 7,150 6,338 6,758 41.62%
  QoQ % 13.08% -1.60% 40.54% 1.92% 12.81% -6.21% -
  Horiz. % 168.61% 149.11% 151.54% 107.83% 105.80% 93.79% 100.00%
Tax Rate 26.41 % 26.55 % -0.43 % 25.76 % 25.88 % 25.62 % 11.20 % 77.07%
  QoQ % -0.53% 6,274.42% -101.67% -0.46% 1.01% 128.75% -
  Horiz. % 235.80% 237.05% -3.84% 230.00% 231.07% 228.75% 100.00%
Total Cost 56,491 64,065 65,298 52,370 48,144 45,192 27,795 60.38%
  QoQ % -11.82% -1.89% 24.69% 8.78% 6.53% 62.59% -
  Horiz. % 203.24% 230.49% 234.93% 188.42% 173.21% 162.59% 100.00%
Net Worth 116,099 116,099 105,779 92,880 85,140 85,140 79,980 28.17%
  QoQ % 0.00% 9.76% 13.89% 9.09% 0.00% 6.45% -
  Horiz. % 145.16% 145.16% 132.26% 116.13% 106.45% 106.45% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 7,740 - - - 5,160 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 98.99% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 116,099 116,099 105,779 92,880 85,140 85,140 79,980 28.17%
  QoQ % 0.00% 9.76% 13.89% 9.09% 0.00% 6.45% -
  Horiz. % 145.16% 145.16% 132.26% 116.13% 106.45% 106.45% 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 16.79 % 13.59 % 13.56 % 12.21 % 12.93 % 12.30 % 19.56 % -9.67%
  QoQ % 23.55% 0.22% 11.06% -5.57% 5.12% -37.12% -
  Horiz. % 85.84% 69.48% 69.33% 62.42% 66.10% 62.88% 100.00%
ROE 9.81 % 8.68 % 9.68 % 7.85 % 8.40 % 7.44 % 8.45 % 10.45%
  QoQ % 13.02% -10.33% 23.31% -6.55% 12.90% -11.95% -
  Horiz. % 116.09% 102.72% 114.56% 92.90% 99.41% 88.05% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 26.31 28.74 29.28 23.12 21.43 19.97 13.39 56.81%
  QoQ % -8.46% -1.84% 26.64% 7.89% 7.31% 49.14% -
  Horiz. % 196.49% 214.64% 218.67% 172.67% 160.04% 149.14% 100.00%
EPS 4.42 3.91 3.97 2.82 2.77 2.46 2.62 41.67%
  QoQ % 13.04% -1.51% 40.78% 1.81% 12.60% -6.11% -
  Horiz. % 168.70% 149.24% 151.53% 107.63% 105.73% 93.89% 100.00%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 150.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4500 0.4500 0.4100 0.3600 0.3300 0.3300 0.3100 28.17%
  QoQ % 0.00% 9.76% 13.89% 9.09% 0.00% 6.45% -
  Horiz. % 145.16% 145.16% 132.26% 116.13% 106.45% 106.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 13.16 14.37 14.64 11.56 10.72 9.99 6.70 56.77%
  QoQ % -8.42% -1.84% 26.64% 7.84% 7.31% 49.10% -
  Horiz. % 196.42% 214.48% 218.51% 172.54% 160.00% 149.10% 100.00%
EPS 2.21 1.95 1.98 1.41 1.39 1.23 1.31 41.67%
  QoQ % 13.33% -1.52% 40.43% 1.44% 13.01% -6.11% -
  Horiz. % 168.70% 148.85% 151.15% 107.63% 106.11% 93.89% 100.00%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 150.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2250 0.2250 0.2050 0.1800 0.1650 0.1650 0.1550 28.17%
  QoQ % 0.00% 9.76% 13.89% 9.09% 0.00% 6.45% -
  Horiz. % 145.16% 145.16% 132.26% 116.13% 106.45% 106.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.5600 2.9900 2.9500 2.6000 1.7600 1.3900 0.9950 -
P/RPS 13.53 10.40 10.08 11.24 8.21 6.96 7.43 49.07%
  QoQ % 30.10% 3.17% -10.32% 36.91% 17.96% -6.33% -
  Horiz. % 182.10% 139.97% 135.67% 151.28% 110.50% 93.67% 100.00%
P/EPS 80.60 76.55 74.32 92.05 63.51 56.58 37.99 65.04%
  QoQ % 5.29% 3.00% -19.26% 44.94% 12.25% 48.93% -
  Horiz. % 212.16% 201.50% 195.63% 242.30% 167.18% 148.93% 100.00%
EY 1.24 1.31 1.35 1.09 1.57 1.77 2.63 -39.39%
  QoQ % -5.34% -2.96% 23.85% -30.57% -11.30% -32.70% -
  Horiz. % 47.15% 49.81% 51.33% 41.44% 59.70% 67.30% 100.00%
DY 0.00 0.00 1.02 0.00 0.00 0.00 2.01 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 50.75% 0.00% 0.00% 0.00% 100.00%
P/NAPS 7.91 6.64 7.20 7.22 5.33 4.21 3.21 82.34%
  QoQ % 19.13% -7.78% -0.28% 35.46% 26.60% 31.15% -
  Horiz. % 246.42% 206.85% 224.30% 224.92% 166.04% 131.15% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 19/08/14 21/05/14 19/02/14 25/11/13 20/08/13 29/05/13 -
Price 1.6300 3.3500 3.0000 2.8000 2.4000 1.7500 1.4000 -
P/RPS 6.19 11.66 10.25 12.11 11.20 8.76 10.45 -29.45%
  QoQ % -46.91% 13.76% -15.36% 8.12% 27.85% -16.17% -
  Horiz. % 59.23% 111.58% 98.09% 115.89% 107.18% 83.83% 100.00%
P/EPS 36.91 85.77 75.58 99.14 86.60 71.24 53.45 -21.86%
  QoQ % -56.97% 13.48% -23.76% 14.48% 21.56% 33.28% -
  Horiz. % 69.06% 160.47% 141.40% 185.48% 162.02% 133.28% 100.00%
EY 2.71 1.17 1.32 1.01 1.15 1.40 1.87 28.03%
  QoQ % 131.62% -11.36% 30.69% -12.17% -17.86% -25.13% -
  Horiz. % 144.92% 62.57% 70.59% 54.01% 61.50% 74.87% 100.00%
DY 0.00 0.00 1.00 0.00 0.00 0.00 1.43 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 69.93% 0.00% 0.00% 0.00% 100.00%
P/NAPS 3.62 7.44 7.32 7.78 7.27 5.30 4.52 -13.75%
  QoQ % -51.34% 1.64% -5.91% 7.02% 37.17% 17.26% -
  Horiz. % 80.09% 164.60% 161.95% 172.12% 160.84% 117.26% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 
PARTNERS & BROKERS