Highlights

[BOILERM] QoQ TTM Result on 2014-06-30 [#1]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 19-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Jun-2014  [#1]
Profit Trend QoQ -     12.06%    YoY -     448.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 277,875 283,697 277,224 264,632 242,020 166,481 106,824 89.25%
  QoQ % -2.05% 2.33% 4.76% 9.34% 45.37% 55.85% -
  Horiz. % 260.12% 265.57% 259.51% 247.73% 226.56% 155.85% 100.00%
PBT 52,167 52,038 49,216 43,378 38,180 27,983 18,167 102.16%
  QoQ % 0.25% 5.73% 13.46% 13.61% 36.44% 54.03% -
  Horiz. % 287.15% 286.44% 270.91% 238.77% 210.16% 154.03% 100.00%
Tax -13,012 -10,684 -10,216 -8,623 -7,164 -7,208 -4,679 97.88%
  QoQ % -21.79% -4.58% -18.47% -20.37% 0.61% -54.05% -
  Horiz. % 278.09% 228.34% 218.34% 184.29% 153.11% 154.05% 100.00%
NP 39,155 41,354 39,000 34,755 31,016 20,775 13,488 103.63%
  QoQ % -5.32% 6.04% 12.21% 12.06% 49.29% 54.03% -
  Horiz. % 290.30% 306.60% 289.15% 257.67% 229.95% 154.03% 100.00%
NP to SH 39,155 41,354 39,000 34,755 31,016 20,775 13,488 103.63%
  QoQ % -5.32% 6.04% 12.21% 12.06% 49.29% 54.03% -
  Horiz. % 290.30% 306.60% 289.15% 257.67% 229.95% 154.03% 100.00%
Tax Rate 24.94 % 20.53 % 20.76 % 19.88 % 18.76 % 25.76 % 25.76 % -2.14%
  QoQ % 21.48% -1.11% 4.43% 5.97% -27.17% 0.00% -
  Horiz. % 96.82% 79.70% 80.59% 77.17% 72.83% 100.00% 100.00%
Total Cost 238,720 242,343 238,224 229,877 211,004 145,706 93,336 87.13%
  QoQ % -1.49% 1.73% 3.63% 8.94% 44.81% 56.11% -
  Horiz. % 255.76% 259.65% 255.23% 246.29% 226.07% 156.11% 100.00%
Net Worth 129,000 123,839 116,099 116,099 105,779 92,880 85,140 31.95%
  QoQ % 4.17% 6.67% 0.00% 9.76% 13.89% 9.09% -
  Horiz. % 151.52% 145.45% 136.36% 136.36% 124.24% 109.09% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 9,030 7,740 7,740 7,740 7,740 0 0 -
  QoQ % 16.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.67% 100.00% 100.00% 100.00% 100.00% - -
Div Payout % 23.06 % 18.72 % 19.85 % 22.27 % 24.95 % - % - % -
  QoQ % 23.18% -5.69% -10.87% -10.74% 0.00% 0.00% -
  Horiz. % 92.42% 75.03% 79.56% 89.26% 100.00% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 129,000 123,839 116,099 116,099 105,779 92,880 85,140 31.95%
  QoQ % 4.17% 6.67% 0.00% 9.76% 13.89% 9.09% -
  Horiz. % 151.52% 145.45% 136.36% 136.36% 124.24% 109.09% 100.00%
NOSH 516,000 516,000 258,000 258,000 258,000 258,000 258,000 58.81%
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 14.09 % 14.58 % 14.07 % 13.13 % 12.82 % 12.48 % 12.63 % 7.57%
  QoQ % -3.36% 3.62% 7.16% 2.42% 2.72% -1.19% -
  Horiz. % 111.56% 115.44% 111.40% 103.96% 101.50% 98.81% 100.00%
ROE 30.35 % 33.39 % 33.59 % 29.94 % 29.32 % 22.37 % 15.84 % 54.33%
  QoQ % -9.10% -0.60% 12.19% 2.11% 31.07% 41.22% -
  Horiz. % 191.60% 210.80% 212.06% 189.02% 185.10% 141.22% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 53.85 54.98 107.45 102.57 93.81 64.53 41.40 19.18%
  QoQ % -2.06% -48.83% 4.76% 9.34% 45.37% 55.87% -
  Horiz. % 130.07% 132.80% 259.54% 247.75% 226.59% 155.87% 100.00%
EPS 7.59 8.01 15.12 13.47 12.02 8.05 5.23 28.21%
  QoQ % -5.24% -47.02% 12.25% 12.06% 49.32% 53.92% -
  Horiz. % 145.12% 153.15% 289.10% 257.55% 229.83% 153.92% 100.00%
DPS 1.75 1.50 3.00 3.00 3.00 0.00 0.00 -
  QoQ % 16.67% -50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 58.33% 50.00% 100.00% 100.00% 100.00% - -
NAPS 0.2500 0.2400 0.4500 0.4500 0.4100 0.3600 0.3300 -16.91%
  QoQ % 4.17% -46.67% 0.00% 9.76% 13.89% 9.09% -
  Horiz. % 75.76% 72.73% 136.36% 136.36% 124.24% 109.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 53.85 54.98 53.73 51.29 46.90 32.26 20.70 89.26%
  QoQ % -2.06% 2.33% 4.76% 9.36% 45.38% 55.85% -
  Horiz. % 260.14% 265.60% 259.57% 247.78% 226.57% 155.85% 100.00%
EPS 7.59 8.01 7.56 6.74 6.01 4.03 2.61 103.87%
  QoQ % -5.24% 5.95% 12.17% 12.15% 49.13% 54.41% -
  Horiz. % 290.80% 306.90% 289.66% 258.24% 230.27% 154.41% 100.00%
DPS 1.75 1.50 1.50 1.50 1.50 0.00 0.00 -
  QoQ % 16.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.67% 100.00% 100.00% 100.00% 100.00% - -
NAPS 0.2500 0.2400 0.2250 0.2250 0.2050 0.1800 0.1650 31.95%
  QoQ % 4.17% 6.67% 0.00% 9.76% 13.89% 9.09% -
  Horiz. % 151.52% 145.45% 136.36% 136.36% 124.24% 109.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.4800 1.4500 3.5600 2.9900 2.9500 2.6000 1.7600 -
P/RPS 2.75 2.64 3.31 2.92 3.14 4.03 4.25 -25.21%
  QoQ % 4.17% -20.24% 13.36% -7.01% -22.08% -5.18% -
  Horiz. % 64.71% 62.12% 77.88% 68.71% 73.88% 94.82% 100.00%
P/EPS 19.50 18.09 23.55 22.20 24.54 32.29 33.67 -30.54%
  QoQ % 7.79% -23.18% 6.08% -9.54% -24.00% -4.10% -
  Horiz. % 57.92% 53.73% 69.94% 65.93% 72.88% 95.90% 100.00%
EY 5.13 5.53 4.25 4.51 4.08 3.10 2.97 44.01%
  QoQ % -7.23% 30.12% -5.76% 10.54% 31.61% 4.38% -
  Horiz. % 172.73% 186.20% 143.10% 151.85% 137.37% 104.38% 100.00%
DY 1.18 1.03 0.84 1.00 1.02 0.00 0.00 -
  QoQ % 14.56% 22.62% -16.00% -1.96% 0.00% 0.00% -
  Horiz. % 115.69% 100.98% 82.35% 98.04% 100.00% - -
P/NAPS 5.92 6.04 7.91 6.64 7.20 7.22 5.33 7.26%
  QoQ % -1.99% -23.64% 19.13% -7.78% -0.28% 35.46% -
  Horiz. % 111.07% 113.32% 148.41% 124.58% 135.08% 135.46% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 25/02/15 18/11/14 19/08/14 21/05/14 19/02/14 25/11/13 -
Price 1.4800 1.5000 1.6300 3.3500 3.0000 2.8000 2.4000 -
P/RPS 2.75 2.73 1.52 3.27 3.20 4.34 5.80 -39.22%
  QoQ % 0.73% 79.61% -53.52% 2.19% -26.27% -25.17% -
  Horiz. % 47.41% 47.07% 26.21% 56.38% 55.17% 74.83% 100.00%
P/EPS 19.50 18.72 10.78 24.87 24.95 34.77 45.91 -43.52%
  QoQ % 4.17% 73.65% -56.65% -0.32% -28.24% -24.26% -
  Horiz. % 42.47% 40.78% 23.48% 54.17% 54.35% 75.74% 100.00%
EY 5.13 5.34 9.27 4.02 4.01 2.88 2.18 77.01%
  QoQ % -3.93% -42.39% 130.60% 0.25% 39.24% 32.11% -
  Horiz. % 235.32% 244.95% 425.23% 184.40% 183.94% 132.11% 100.00%
DY 1.18 1.00 1.84 0.90 1.00 0.00 0.00 -
  QoQ % 18.00% -45.65% 104.44% -10.00% 0.00% 0.00% -
  Horiz. % 118.00% 100.00% 184.00% 90.00% 100.00% - -
P/NAPS 5.92 6.25 3.62 7.44 7.32 7.78 7.27 -12.81%
  QoQ % -5.28% 72.65% -51.34% 1.64% -5.91% 7.02% -
  Horiz. % 81.43% 85.97% 49.79% 102.34% 100.69% 107.02% 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.
 


 

334  273  530  1138 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.28+0.03 
 VC 0.090.00 
 SUPERMX 1.57+0.12 
 ICON 0.38+0.26 
 XDL 0.165+0.005 
 HSI-H8K 0.145-0.005 
 MYEG 1.15+0.04 
 HSI-C7K 0.39+0.015 
 THHEAVY 0.1350.00 
 DGB 0.140.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【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?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers