Highlights

[BOILERM] QoQ Quarter Result on 2014-12-31 [#3]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 25-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     -15.39%    YoY -     32.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 69,137 60,018 69,717 66,130 67,886 74,142 75,539 -5.73%
  QoQ % 15.19% -13.91% 5.42% -2.59% -8.44% -1.85% -
  Horiz. % 91.52% 79.45% 92.29% 87.54% 89.87% 98.15% 100.00%
PBT 15,298 10,268 10,326 12,638 15,484 13,719 10,197 31.02%
  QoQ % 48.99% -0.56% -18.29% -18.38% 12.87% 34.54% -
  Horiz. % 150.02% 100.70% 101.27% 123.94% 151.85% 134.54% 100.00%
Tax -3,565 -2,444 -2,284 -2,997 -4,089 -3,642 44 -
  QoQ % -45.87% -7.01% 23.79% 26.71% -12.27% -8,377.27% -
  Horiz. % -8,102.27% -5,554.55% -5,190.91% -6,811.36% -9,293.18% -8,277.27% 100.00%
NP 11,733 7,824 8,042 9,641 11,395 10,077 10,241 9.48%
  QoQ % 49.96% -2.71% -16.59% -15.39% 13.08% -1.60% -
  Horiz. % 114.57% 76.40% 78.53% 94.14% 111.27% 98.40% 100.00%
NP to SH 11,733 7,824 8,042 9,641 11,395 10,077 10,241 9.48%
  QoQ % 49.96% -2.71% -16.59% -15.39% 13.08% -1.60% -
  Horiz. % 114.57% 76.40% 78.53% 94.14% 111.27% 98.40% 100.00%
Tax Rate 23.30 % 23.80 % 22.12 % 23.71 % 26.41 % 26.55 % -0.43 % -
  QoQ % -2.10% 7.59% -6.71% -10.22% -0.53% 6,274.42% -
  Horiz. % -5,418.60% -5,534.88% -5,144.19% -5,513.95% -6,141.86% -6,174.42% 100.00%
Total Cost 57,404 52,194 61,675 56,489 56,491 64,065 65,298 -8.22%
  QoQ % 9.98% -15.37% 9.18% -0.00% -11.82% -1.89% -
  Horiz. % 87.91% 79.93% 94.45% 86.51% 86.51% 98.11% 100.00%
Net Worth 134,159 139,320 129,000 123,839 116,099 116,099 105,779 17.15%
  QoQ % -3.70% 8.00% 4.17% 6.67% 0.00% 9.76% -
  Horiz. % 126.83% 131.71% 121.95% 117.07% 109.76% 109.76% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - 9,030 - - - 7,740 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 148.57% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 134,159 139,320 129,000 123,839 116,099 116,099 105,779 17.15%
  QoQ % -3.70% 8.00% 4.17% 6.67% 0.00% 9.76% -
  Horiz. % 126.83% 131.71% 121.95% 117.07% 109.76% 109.76% 100.00%
NOSH 516,000 516,000 516,000 516,000 258,000 258,000 258,000 58.67%
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 200.00% 200.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 16.97 % 13.04 % 11.54 % 14.58 % 16.79 % 13.59 % 13.56 % 16.12%
  QoQ % 30.14% 13.00% -20.85% -13.16% 23.55% 0.22% -
  Horiz. % 125.15% 96.17% 85.10% 107.52% 123.82% 100.22% 100.00%
ROE 8.75 % 5.62 % 6.23 % 7.79 % 9.81 % 8.68 % 9.68 % -6.51%
  QoQ % 55.69% -9.79% -20.03% -20.59% 13.02% -10.33% -
  Horiz. % 90.39% 58.06% 64.36% 80.48% 101.34% 89.67% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 13.40 11.63 13.51 12.82 26.31 28.74 29.28 -40.59%
  QoQ % 15.22% -13.92% 5.38% -51.27% -8.46% -1.84% -
  Horiz. % 45.77% 39.72% 46.14% 43.78% 89.86% 98.16% 100.00%
EPS 2.27 1.52 1.56 2.02 4.42 3.91 3.97 -31.09%
  QoQ % 49.34% -2.56% -22.77% -54.30% 13.04% -1.51% -
  Horiz. % 57.18% 38.29% 39.29% 50.88% 111.34% 98.49% 100.00%
DPS 0.00 0.00 1.75 0.00 0.00 0.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 58.33% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2600 0.2700 0.2500 0.2400 0.4500 0.4500 0.4100 -26.17%
  QoQ % -3.70% 8.00% 4.17% -46.67% 0.00% 9.76% -
  Horiz. % 63.41% 65.85% 60.98% 58.54% 109.76% 109.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 13.40 11.63 13.51 12.82 13.16 14.37 14.64 -5.72%
  QoQ % 15.22% -13.92% 5.38% -2.58% -8.42% -1.84% -
  Horiz. % 91.53% 79.44% 92.28% 87.57% 89.89% 98.16% 100.00%
EPS 2.27 1.52 1.56 2.02 2.21 1.95 1.98 9.53%
  QoQ % 49.34% -2.56% -22.77% -8.60% 13.33% -1.52% -
  Horiz. % 114.65% 76.77% 78.79% 102.02% 111.62% 98.48% 100.00%
DPS 0.00 0.00 1.75 0.00 0.00 0.00 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 116.67% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2600 0.2700 0.2500 0.2400 0.2250 0.2250 0.2050 17.15%
  QoQ % -3.70% 8.00% 4.17% 6.67% 0.00% 9.76% -
  Horiz. % 126.83% 131.71% 121.95% 117.07% 109.76% 109.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.1000 1.4600 1.4800 1.4500 3.5600 2.9900 2.9500 -
P/RPS 8.21 12.55 10.95 11.31 13.53 10.40 10.08 -12.77%
  QoQ % -34.58% 14.61% -3.18% -16.41% 30.10% 3.17% -
  Horiz. % 81.45% 124.50% 108.63% 112.20% 134.23% 103.17% 100.00%
P/EPS 48.38 96.29 94.96 77.61 80.60 76.55 74.32 -24.87%
  QoQ % -49.76% 1.40% 22.36% -3.71% 5.29% 3.00% -
  Horiz. % 65.10% 129.56% 127.77% 104.43% 108.45% 103.00% 100.00%
EY 2.07 1.04 1.05 1.29 1.24 1.31 1.35 32.94%
  QoQ % 99.04% -0.95% -18.60% 4.03% -5.34% -2.96% -
  Horiz. % 153.33% 77.04% 77.78% 95.56% 91.85% 97.04% 100.00%
DY 0.00 0.00 1.18 0.00 0.00 0.00 1.02 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 115.69% 0.00% 0.00% 0.00% 100.00%
P/NAPS 4.23 5.41 5.92 6.04 7.91 6.64 7.20 -29.83%
  QoQ % -21.81% -8.61% -1.99% -23.64% 19.13% -7.78% -
  Horiz. % 58.75% 75.14% 82.22% 83.89% 109.86% 92.22% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/11/15 19/08/15 21/05/15 25/02/15 18/11/14 19/08/14 21/05/14 -
Price 1.1200 1.1600 1.4800 1.5000 1.6300 3.3500 3.0000 -
P/RPS 8.36 9.97 10.95 11.70 6.19 11.66 10.25 -12.69%
  QoQ % -16.15% -8.95% -6.41% 89.01% -46.91% 13.76% -
  Horiz. % 81.56% 97.27% 106.83% 114.15% 60.39% 113.76% 100.00%
P/EPS 49.26 76.50 94.96 80.28 36.91 85.77 75.58 -24.81%
  QoQ % -35.61% -19.44% 18.29% 117.50% -56.97% 13.48% -
  Horiz. % 65.18% 101.22% 125.64% 106.22% 48.84% 113.48% 100.00%
EY 2.03 1.31 1.05 1.25 2.71 1.17 1.32 33.20%
  QoQ % 54.96% 24.76% -16.00% -53.87% 131.62% -11.36% -
  Horiz. % 153.79% 99.24% 79.55% 94.70% 205.30% 88.64% 100.00%
DY 0.00 0.00 1.18 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% 118.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 4.31 4.30 5.92 6.25 3.62 7.44 7.32 -29.73%
  QoQ % 0.23% -27.36% -5.28% 72.65% -51.34% 1.64% -
  Horiz. % 58.88% 58.74% 80.87% 85.38% 49.45% 101.64% 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.
 


 

181  122  417  1542 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 NEXGRAM 0.015+0.005 
 KHEESAN 0.515+0.035 
 TDM 0.265+0.02 
 EKOVEST 0.805+0.005 
 RSAWIT 0.295+0.02 
 HSI-C7K 0.26+0.02 
 SAPNRG 0.26-0.005 
 KNM-WB 0.07-0.015 
 DOLPHIN 0.15+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers