Highlights

[BOILERM] QoQ Quarter Result on 2016-03-31 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 27-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Mar-2016  [#4]
Profit Trend QoQ -     -29.89%    YoY -     -42.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 62,814 54,474 61,720 67,476 63,478 69,137 60,018 3.07%
  QoQ % 15.31% -11.74% -8.53% 6.30% -8.19% 15.19% -
  Horiz. % 104.66% 90.76% 102.84% 112.43% 105.76% 115.19% 100.00%
PBT 8,509 4,981 8,665 6,660 7,356 15,298 10,268 -11.72%
  QoQ % 70.83% -42.52% 30.11% -9.46% -51.92% 48.99% -
  Horiz. % 82.87% 48.51% 84.39% 64.86% 71.64% 148.99% 100.00%
Tax -1,883 -1,256 -2,067 -1,917 -766 -3,565 -2,444 -15.89%
  QoQ % -49.92% 39.24% -7.82% -150.26% 78.51% -45.87% -
  Horiz. % 77.05% 51.39% 84.57% 78.44% 31.34% 145.87% 100.00%
NP 6,626 3,725 6,598 4,743 6,590 11,733 7,824 -10.44%
  QoQ % 77.88% -43.54% 39.11% -28.03% -43.83% 49.96% -
  Horiz. % 84.69% 47.61% 84.33% 60.62% 84.23% 149.96% 100.00%
NP to SH 6,457 3,675 6,435 4,620 6,590 11,733 7,824 -11.97%
  QoQ % 75.70% -42.89% 39.29% -29.89% -43.83% 49.96% -
  Horiz. % 82.53% 46.97% 82.25% 59.05% 84.23% 149.96% 100.00%
Tax Rate 22.13 % 25.22 % 23.85 % 28.78 % 10.41 % 23.30 % 23.80 % -4.71%
  QoQ % -12.25% 5.74% -17.13% 176.46% -55.32% -2.10% -
  Horiz. % 92.98% 105.97% 100.21% 120.92% 43.74% 97.90% 100.00%
Total Cost 56,188 50,749 55,122 62,733 56,888 57,404 52,194 5.02%
  QoQ % 10.72% -7.93% -12.13% 10.27% -0.90% 9.98% -
  Horiz. % 107.65% 97.23% 105.61% 120.19% 108.99% 109.98% 100.00%
Net Worth 159,960 159,960 165,119 159,960 149,639 134,159 139,320 9.60%
  QoQ % 0.00% -3.12% 3.23% 6.90% 11.54% -3.70% -
  Horiz. % 114.81% 114.81% 118.52% 114.81% 107.41% 96.30% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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 % - % - % - % 167.53 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 159,960 159,960 165,119 159,960 149,639 134,159 139,320 9.60%
  QoQ % 0.00% -3.12% 3.23% 6.90% 11.54% -3.70% -
  Horiz. % 114.81% 114.81% 118.52% 114.81% 107.41% 96.30% 100.00%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 -
  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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 10.55 % 6.84 % 10.69 % 7.03 % 10.38 % 16.97 % 13.04 % -13.12%
  QoQ % 54.24% -36.01% 52.06% -32.27% -38.83% 30.14% -
  Horiz. % 80.90% 52.45% 81.98% 53.91% 79.60% 130.14% 100.00%
ROE 4.04 % 2.30 % 3.90 % 2.89 % 4.40 % 8.75 % 5.62 % -19.67%
  QoQ % 75.65% -41.03% 34.95% -34.32% -49.71% 55.69% -
  Horiz. % 71.89% 40.93% 69.40% 51.42% 78.29% 155.69% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 12.17 10.56 11.96 13.08 12.30 13.40 11.63 3.06%
  QoQ % 15.25% -11.71% -8.56% 6.34% -8.21% 15.22% -
  Horiz. % 104.64% 90.80% 102.84% 112.47% 105.76% 115.22% 100.00%
EPS 1.25 0.71 1.25 0.90 1.28 2.27 1.52 -12.17%
  QoQ % 76.06% -43.20% 38.89% -29.69% -43.61% 49.34% -
  Horiz. % 82.24% 46.71% 82.24% 59.21% 84.21% 149.34% 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 0.3100 0.3100 0.3200 0.3100 0.2900 0.2600 0.2700 9.60%
  QoQ % 0.00% -3.12% 3.23% 6.90% 11.54% -3.70% -
  Horiz. % 114.81% 114.81% 118.52% 114.81% 107.41% 96.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 12.17 10.56 11.96 13.08 12.30 13.40 11.63 3.06%
  QoQ % 15.25% -11.71% -8.56% 6.34% -8.21% 15.22% -
  Horiz. % 104.64% 90.80% 102.84% 112.47% 105.76% 115.22% 100.00%
EPS 1.25 0.71 1.25 0.90 1.28 2.27 1.52 -12.17%
  QoQ % 76.06% -43.20% 38.89% -29.69% -43.61% 49.34% -
  Horiz. % 82.24% 46.71% 82.24% 59.21% 84.21% 149.34% 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 0.3100 0.3100 0.3200 0.3100 0.2900 0.2600 0.2700 9.60%
  QoQ % 0.00% -3.12% 3.23% 6.90% 11.54% -3.70% -
  Horiz. % 114.81% 114.81% 118.52% 114.81% 107.41% 96.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.8150 0.9950 1.0200 1.0200 1.1600 1.1000 1.4600 -
P/RPS 6.70 9.43 8.53 7.80 9.43 8.21 12.55 -34.07%
  QoQ % -28.95% 10.55% 9.36% -17.29% 14.86% -34.58% -
  Horiz. % 53.39% 75.14% 67.97% 62.15% 75.14% 65.42% 100.00%
P/EPS 65.13 139.71 81.79 113.92 90.83 48.38 96.29 -22.85%
  QoQ % -53.38% 70.82% -28.20% 25.42% 87.74% -49.76% -
  Horiz. % 67.64% 145.09% 84.94% 118.31% 94.33% 50.24% 100.00%
EY 1.54 0.72 1.22 0.88 1.10 2.07 1.04 29.76%
  QoQ % 113.89% -40.98% 38.64% -20.00% -46.86% 99.04% -
  Horiz. % 148.08% 69.23% 117.31% 84.62% 105.77% 199.04% 100.00%
DY 0.00 0.00 0.00 1.47 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 2.63 3.21 3.19 3.29 4.00 4.23 5.41 -38.04%
  QoQ % -18.07% 0.63% -3.04% -17.75% -5.44% -21.81% -
  Horiz. % 48.61% 59.33% 58.96% 60.81% 73.94% 78.19% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 17/11/16 17/08/16 27/05/16 24/02/16 19/11/15 19/08/15 -
Price 0.8800 0.8600 1.0300 1.0300 1.0500 1.1200 1.1600 -
P/RPS 7.23 8.15 8.61 7.88 8.54 8.36 9.97 -19.20%
  QoQ % -11.29% -5.34% 9.26% -7.73% 2.15% -16.15% -
  Horiz. % 72.52% 81.75% 86.36% 79.04% 85.66% 83.85% 100.00%
P/EPS 70.32 120.75 82.59 115.04 82.22 49.26 76.50 -5.44%
  QoQ % -41.76% 46.20% -28.21% 39.92% 66.91% -35.61% -
  Horiz. % 91.92% 157.84% 107.96% 150.38% 107.48% 64.39% 100.00%
EY 1.42 0.83 1.21 0.87 1.22 2.03 1.31 5.50%
  QoQ % 71.08% -31.40% 39.08% -28.69% -39.90% 54.96% -
  Horiz. % 108.40% 63.36% 92.37% 66.41% 93.13% 154.96% 100.00%
DY 0.00 0.00 0.00 1.46 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 2.84 2.77 3.22 3.32 3.62 4.31 4.30 -24.06%
  QoQ % 2.53% -13.98% -3.01% -8.29% -16.01% 0.23% -
  Horiz. % 66.05% 64.42% 74.88% 77.21% 84.19% 100.23% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers