Highlights

[BOILERM] QoQ Quarter Result on 2015-03-31 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 21-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     -16.59%    YoY -     -21.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 63,478 69,137 60,018 69,717 66,130 67,886 74,142 -9.81%
  QoQ % -8.19% 15.19% -13.91% 5.42% -2.59% -8.44% -
  Horiz. % 85.62% 93.25% 80.95% 94.03% 89.19% 91.56% 100.00%
PBT 7,356 15,298 10,268 10,326 12,638 15,484 13,719 -33.92%
  QoQ % -51.92% 48.99% -0.56% -18.29% -18.38% 12.87% -
  Horiz. % 53.62% 111.51% 74.85% 75.27% 92.12% 112.87% 100.00%
Tax -766 -3,565 -2,444 -2,284 -2,997 -4,089 -3,642 -64.53%
  QoQ % 78.51% -45.87% -7.01% 23.79% 26.71% -12.27% -
  Horiz. % 21.03% 97.89% 67.11% 62.71% 82.29% 112.27% 100.00%
NP 6,590 11,733 7,824 8,042 9,641 11,395 10,077 -24.60%
  QoQ % -43.83% 49.96% -2.71% -16.59% -15.39% 13.08% -
  Horiz. % 65.40% 116.43% 77.64% 79.81% 95.67% 113.08% 100.00%
NP to SH 6,590 11,733 7,824 8,042 9,641 11,395 10,077 -24.60%
  QoQ % -43.83% 49.96% -2.71% -16.59% -15.39% 13.08% -
  Horiz. % 65.40% 116.43% 77.64% 79.81% 95.67% 113.08% 100.00%
Tax Rate 10.41 % 23.30 % 23.80 % 22.12 % 23.71 % 26.41 % 26.55 % -46.34%
  QoQ % -55.32% -2.10% 7.59% -6.71% -10.22% -0.53% -
  Horiz. % 39.21% 87.76% 89.64% 83.31% 89.30% 99.47% 100.00%
Total Cost 56,888 57,404 52,194 61,675 56,489 56,491 64,065 -7.60%
  QoQ % -0.90% 9.98% -15.37% 9.18% -0.00% -11.82% -
  Horiz. % 88.80% 89.60% 81.47% 96.27% 88.17% 88.18% 100.00%
Net Worth 149,639 134,159 139,320 129,000 123,839 116,099 116,099 18.38%
  QoQ % 11.54% -3.70% 8.00% 4.17% 6.67% 0.00% -
  Horiz. % 128.89% 115.56% 120.00% 111.11% 106.67% 100.00% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - 9,030 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 112.29 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 149,639 134,159 139,320 129,000 123,839 116,099 116,099 18.38%
  QoQ % 11.54% -3.70% 8.00% 4.17% 6.67% 0.00% -
  Horiz. % 128.89% 115.56% 120.00% 111.11% 106.67% 100.00% 100.00%
NOSH 516,000 516,000 516,000 516,000 516,000 258,000 258,000 58.54%
  QoQ % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 200.00% 200.00% 200.00% 200.00% 200.00% 100.00% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 10.38 % 16.97 % 13.04 % 11.54 % 14.58 % 16.79 % 13.59 % -16.40%
  QoQ % -38.83% 30.14% 13.00% -20.85% -13.16% 23.55% -
  Horiz. % 76.38% 124.87% 95.95% 84.92% 107.28% 123.55% 100.00%
ROE 4.40 % 8.75 % 5.62 % 6.23 % 7.79 % 9.81 % 8.68 % -36.35%
  QoQ % -49.71% 55.69% -9.79% -20.03% -20.59% 13.02% -
  Horiz. % 50.69% 100.81% 64.75% 71.77% 89.75% 113.02% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 12.30 13.40 11.63 13.51 12.82 26.31 28.74 -43.12%
  QoQ % -8.21% 15.22% -13.92% 5.38% -51.27% -8.46% -
  Horiz. % 42.80% 46.62% 40.47% 47.01% 44.61% 91.54% 100.00%
EPS 1.28 2.27 1.52 1.56 2.02 4.42 3.91 -52.40%
  QoQ % -43.61% 49.34% -2.56% -22.77% -54.30% 13.04% -
  Horiz. % 32.74% 58.06% 38.87% 39.90% 51.66% 113.04% 100.00%
DPS 0.00 0.00 0.00 1.75 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 0.2900 0.2600 0.2700 0.2500 0.2400 0.4500 0.4500 -25.33%
  QoQ % 11.54% -3.70% 8.00% 4.17% -46.67% 0.00% -
  Horiz. % 64.44% 57.78% 60.00% 55.56% 53.33% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 12.30 13.40 11.63 13.51 12.82 13.16 14.37 -9.82%
  QoQ % -8.21% 15.22% -13.92% 5.38% -2.58% -8.42% -
  Horiz. % 85.59% 93.25% 80.93% 94.02% 89.21% 91.58% 100.00%
EPS 1.28 2.27 1.52 1.56 2.02 2.21 1.95 -24.41%
  QoQ % -43.61% 49.34% -2.56% -22.77% -8.60% 13.33% -
  Horiz. % 65.64% 116.41% 77.95% 80.00% 103.59% 113.33% 100.00%
DPS 0.00 0.00 0.00 1.75 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 0.2900 0.2600 0.2700 0.2500 0.2400 0.2250 0.2250 18.38%
  QoQ % 11.54% -3.70% 8.00% 4.17% 6.67% 0.00% -
  Horiz. % 128.89% 115.56% 120.00% 111.11% 106.67% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.1600 1.1000 1.4600 1.4800 1.4500 3.5600 2.9900 -
P/RPS 9.43 8.21 12.55 10.95 11.31 13.53 10.40 -6.30%
  QoQ % 14.86% -34.58% 14.61% -3.18% -16.41% 30.10% -
  Horiz. % 90.67% 78.94% 120.67% 105.29% 108.75% 130.10% 100.00%
P/EPS 90.83 48.38 96.29 94.96 77.61 80.60 76.55 12.04%
  QoQ % 87.74% -49.76% 1.40% 22.36% -3.71% 5.29% -
  Horiz. % 118.65% 63.20% 125.79% 124.05% 101.38% 105.29% 100.00%
EY 1.10 2.07 1.04 1.05 1.29 1.24 1.31 -10.97%
  QoQ % -46.86% 99.04% -0.95% -18.60% 4.03% -5.34% -
  Horiz. % 83.97% 158.02% 79.39% 80.15% 98.47% 94.66% 100.00%
DY 0.00 0.00 0.00 1.18 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 4.00 4.23 5.41 5.92 6.04 7.91 6.64 -28.61%
  QoQ % -5.44% -21.81% -8.61% -1.99% -23.64% 19.13% -
  Horiz. % 60.24% 63.70% 81.48% 89.16% 90.96% 119.13% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 19/11/15 19/08/15 21/05/15 25/02/15 18/11/14 19/08/14 -
Price 1.0500 1.1200 1.1600 1.4800 1.5000 1.6300 3.3500 -
P/RPS 8.54 8.36 9.97 10.95 11.70 6.19 11.66 -18.70%
  QoQ % 2.15% -16.15% -8.95% -6.41% 89.01% -46.91% -
  Horiz. % 73.24% 71.70% 85.51% 93.91% 100.34% 53.09% 100.00%
P/EPS 82.22 49.26 76.50 94.96 80.28 36.91 85.77 -2.77%
  QoQ % 66.91% -35.61% -19.44% 18.29% 117.50% -56.97% -
  Horiz. % 95.86% 57.43% 89.19% 110.71% 93.60% 43.03% 100.00%
EY 1.22 2.03 1.31 1.05 1.25 2.71 1.17 2.82%
  QoQ % -39.90% 54.96% 24.76% -16.00% -53.87% 131.62% -
  Horiz. % 104.27% 173.50% 111.97% 89.74% 106.84% 231.62% 100.00%
DY 0.00 0.00 0.00 1.18 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 3.62 4.31 4.30 5.92 6.25 3.62 7.44 -38.06%
  QoQ % -16.01% 0.23% -27.36% -5.28% 72.65% -51.34% -
  Horiz. % 48.66% 57.93% 57.80% 79.57% 84.01% 48.66% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers