Highlights

[BOILERM] QoQ Quarter Result on 2014-03-31 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 21-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     40.54%    YoY -     51.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 66,130 67,886 74,142 75,539 59,657 55,294 51,530 18.04%
  QoQ % -2.59% -8.44% -1.85% 26.62% 7.89% 7.30% -
  Horiz. % 128.33% 131.74% 143.88% 146.59% 115.77% 107.30% 100.00%
PBT 12,638 15,484 13,719 10,197 9,816 9,646 8,521 29.96%
  QoQ % -18.38% 12.87% 34.54% 3.88% 1.76% 13.20% -
  Horiz. % 148.32% 181.72% 161.00% 119.67% 115.20% 113.20% 100.00%
Tax -2,997 -4,089 -3,642 44 -2,529 -2,496 -2,183 23.45%
  QoQ % 26.71% -12.27% -8,377.27% 101.74% -1.32% -14.34% -
  Horiz. % 137.29% 187.31% 166.83% -2.02% 115.85% 114.34% 100.00%
NP 9,641 11,395 10,077 10,241 7,287 7,150 6,338 32.16%
  QoQ % -15.39% 13.08% -1.60% 40.54% 1.92% 12.81% -
  Horiz. % 152.11% 179.79% 158.99% 161.58% 114.97% 112.81% 100.00%
NP to SH 9,641 11,395 10,077 10,241 7,287 7,150 6,338 32.16%
  QoQ % -15.39% 13.08% -1.60% 40.54% 1.92% 12.81% -
  Horiz. % 152.11% 179.79% 158.99% 161.58% 114.97% 112.81% 100.00%
Tax Rate 23.71 % 26.41 % 26.55 % -0.43 % 25.76 % 25.88 % 25.62 % -5.02%
  QoQ % -10.22% -0.53% 6,274.42% -101.67% -0.46% 1.01% -
  Horiz. % 92.54% 103.08% 103.63% -1.68% 100.55% 101.01% 100.00%
Total Cost 56,489 56,491 64,065 65,298 52,370 48,144 45,192 15.99%
  QoQ % -0.00% -11.82% -1.89% 24.69% 8.78% 6.53% -
  Horiz. % 125.00% 125.00% 141.76% 144.49% 115.88% 106.53% 100.00%
Net Worth 123,839 116,099 116,099 105,779 92,880 85,140 85,140 28.29%
  QoQ % 6.67% 0.00% 9.76% 13.89% 9.09% 0.00% -
  Horiz. % 145.45% 136.36% 136.36% 124.24% 109.09% 100.00% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - 7,740 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 75.58 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 123,839 116,099 116,099 105,779 92,880 85,140 85,140 28.29%
  QoQ % 6.67% 0.00% 9.76% 13.89% 9.09% 0.00% -
  Horiz. % 145.45% 136.36% 136.36% 124.24% 109.09% 100.00% 100.00%
NOSH 516,000 258,000 258,000 258,000 258,000 258,000 258,000 58.54%
  QoQ % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 14.58 % 16.79 % 13.59 % 13.56 % 12.21 % 12.93 % 12.30 % 11.97%
  QoQ % -13.16% 23.55% 0.22% 11.06% -5.57% 5.12% -
  Horiz. % 118.54% 136.50% 110.49% 110.24% 99.27% 105.12% 100.00%
ROE 7.79 % 9.81 % 8.68 % 9.68 % 7.85 % 8.40 % 7.44 % 3.10%
  QoQ % -20.59% 13.02% -10.33% 23.31% -6.55% 12.90% -
  Horiz. % 104.70% 131.85% 116.67% 130.11% 105.51% 112.90% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 12.82 26.31 28.74 29.28 23.12 21.43 19.97 -25.52%
  QoQ % -51.27% -8.46% -1.84% 26.64% 7.89% 7.31% -
  Horiz. % 64.20% 131.75% 143.92% 146.62% 115.77% 107.31% 100.00%
EPS 2.02 4.42 3.91 3.97 2.82 2.77 2.46 -12.28%
  QoQ % -54.30% 13.04% -1.51% 40.78% 1.81% 12.60% -
  Horiz. % 82.11% 179.67% 158.94% 161.38% 114.63% 112.60% 100.00%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.2400 0.4500 0.4500 0.4100 0.3600 0.3300 0.3300 -19.08%
  QoQ % -46.67% 0.00% 9.76% 13.89% 9.09% 0.00% -
  Horiz. % 72.73% 136.36% 136.36% 124.24% 109.09% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 12.82 13.16 14.37 14.64 11.56 10.72 9.99 18.04%
  QoQ % -2.58% -8.42% -1.84% 26.64% 7.84% 7.31% -
  Horiz. % 128.33% 131.73% 143.84% 146.55% 115.72% 107.31% 100.00%
EPS 2.02 2.21 1.95 1.98 1.41 1.39 1.23 39.07%
  QoQ % -8.60% 13.33% -1.52% 40.43% 1.44% 13.01% -
  Horiz. % 164.23% 179.67% 158.54% 160.98% 114.63% 113.01% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.2400 0.2250 0.2250 0.2050 0.1800 0.1650 0.1650 28.29%
  QoQ % 6.67% 0.00% 9.76% 13.89% 9.09% 0.00% -
  Horiz. % 145.45% 136.36% 136.36% 124.24% 109.09% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.4500 3.5600 2.9900 2.9500 2.6000 1.7600 1.3900 -
P/RPS 11.31 13.53 10.40 10.08 11.24 8.21 6.96 38.10%
  QoQ % -16.41% 30.10% 3.17% -10.32% 36.91% 17.96% -
  Horiz. % 162.50% 194.40% 149.43% 144.83% 161.49% 117.96% 100.00%
P/EPS 77.61 80.60 76.55 74.32 92.05 63.51 56.58 23.38%
  QoQ % -3.71% 5.29% 3.00% -19.26% 44.94% 12.25% -
  Horiz. % 137.17% 142.45% 135.30% 131.35% 162.69% 112.25% 100.00%
EY 1.29 1.24 1.31 1.35 1.09 1.57 1.77 -18.97%
  QoQ % 4.03% -5.34% -2.96% 23.85% -30.57% -11.30% -
  Horiz. % 72.88% 70.06% 74.01% 76.27% 61.58% 88.70% 100.00%
DY 0.00 0.00 0.00 1.02 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 6.04 7.91 6.64 7.20 7.22 5.33 4.21 27.12%
  QoQ % -23.64% 19.13% -7.78% -0.28% 35.46% 26.60% -
  Horiz. % 143.47% 187.89% 157.72% 171.02% 171.50% 126.60% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 18/11/14 19/08/14 21/05/14 19/02/14 25/11/13 20/08/13 -
Price 1.5000 1.6300 3.3500 3.0000 2.8000 2.4000 1.7500 -
P/RPS 11.70 6.19 11.66 10.25 12.11 11.20 8.76 21.22%
  QoQ % 89.01% -46.91% 13.76% -15.36% 8.12% 27.85% -
  Horiz. % 133.56% 70.66% 133.11% 117.01% 138.24% 127.85% 100.00%
P/EPS 80.28 36.91 85.77 75.58 99.14 86.60 71.24 8.27%
  QoQ % 117.50% -56.97% 13.48% -23.76% 14.48% 21.56% -
  Horiz. % 112.69% 51.81% 120.40% 106.09% 139.16% 121.56% 100.00%
EY 1.25 2.71 1.17 1.32 1.01 1.15 1.40 -7.26%
  QoQ % -53.87% 131.62% -11.36% 30.69% -12.17% -17.86% -
  Horiz. % 89.29% 193.57% 83.57% 94.29% 72.14% 82.14% 100.00%
DY 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 6.25 3.62 7.44 7.32 7.78 7.27 5.30 11.58%
  QoQ % 72.65% -51.34% 1.64% -5.91% 7.02% 37.17% -
  Horiz. % 117.92% 68.30% 140.38% 138.11% 146.79% 137.17% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
5. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
8. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
Partners & Brokers