Highlights

[BOILERM] QoQ TTM Result on 2015-06-30 [#1]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 19-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Jun-2015  [#1]
Profit Trend QoQ -     -5.75%    YoY -     6.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 260,109 262,350 265,002 263,751 277,875 283,697 277,224 -4.16%
  QoQ % -0.85% -1.00% 0.47% -5.08% -2.05% 2.33% -
  Horiz. % 93.83% 94.63% 95.59% 95.14% 100.23% 102.33% 100.00%
PBT 39,582 43,248 48,530 48,716 52,167 52,038 49,216 -13.51%
  QoQ % -8.48% -10.88% -0.38% -6.62% 0.25% 5.73% -
  Horiz. % 80.43% 87.87% 98.61% 98.98% 106.00% 105.73% 100.00%
Tax -8,692 -9,059 -11,290 -11,814 -13,012 -10,684 -10,216 -10.20%
  QoQ % 4.05% 19.76% 4.44% 9.21% -21.79% -4.58% -
  Horiz. % 85.08% 88.67% 110.51% 115.64% 127.37% 104.58% 100.00%
NP 30,890 34,189 37,240 36,902 39,155 41,354 39,000 -14.38%
  QoQ % -9.65% -8.19% 0.92% -5.75% -5.32% 6.04% -
  Horiz. % 79.21% 87.66% 95.49% 94.62% 100.40% 106.04% 100.00%
NP to SH 30,767 34,189 37,240 36,902 39,155 41,354 39,000 -14.61%
  QoQ % -10.01% -8.19% 0.92% -5.75% -5.32% 6.04% -
  Horiz. % 78.89% 87.66% 95.49% 94.62% 100.40% 106.04% 100.00%
Tax Rate 21.96 % 20.95 % 23.26 % 24.25 % 24.94 % 20.53 % 20.76 % 3.81%
  QoQ % 4.82% -9.93% -4.08% -2.77% 21.48% -1.11% -
  Horiz. % 105.78% 100.92% 112.04% 116.81% 120.13% 98.89% 100.00%
Total Cost 229,219 228,161 227,762 226,849 238,720 242,343 238,224 -2.53%
  QoQ % 0.46% 0.18% 0.40% -4.97% -1.49% 1.73% -
  Horiz. % 96.22% 95.78% 95.61% 95.23% 100.21% 101.73% 100.00%
Net Worth 159,960 149,639 134,159 139,320 129,000 123,839 116,099 23.79%
  QoQ % 6.90% 11.54% -3.70% 8.00% 4.17% 6.67% -
  Horiz. % 137.78% 128.89% 115.56% 120.00% 111.11% 106.67% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 7,740 9,030 9,030 9,030 9,030 7,740 7,740 -
  QoQ % -14.29% 0.00% 0.00% 0.00% 16.67% 0.00% -
  Horiz. % 100.00% 116.67% 116.67% 116.67% 116.67% 100.00% 100.00%
Div Payout % 25.16 % 26.41 % 24.25 % 24.47 % 23.06 % 18.72 % 19.85 % 17.10%
  QoQ % -4.73% 8.91% -0.90% 6.11% 23.18% -5.69% -
  Horiz. % 126.75% 133.05% 122.17% 123.27% 116.17% 94.31% 100.00%
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 159,960 149,639 134,159 139,320 129,000 123,839 116,099 23.79%
  QoQ % 6.90% 11.54% -3.70% 8.00% 4.17% 6.67% -
  Horiz. % 137.78% 128.89% 115.56% 120.00% 111.11% 106.67% 100.00%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 258,000 58.67%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 200.00% 200.00% 200.00% 200.00% 200.00% 200.00% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 11.88 % 13.03 % 14.05 % 13.99 % 14.09 % 14.58 % 14.07 % -10.66%
  QoQ % -8.83% -7.26% 0.43% -0.71% -3.36% 3.62% -
  Horiz. % 84.43% 92.61% 99.86% 99.43% 100.14% 103.62% 100.00%
ROE 19.23 % 22.85 % 27.76 % 26.49 % 30.35 % 33.39 % 33.59 % -31.03%
  QoQ % -15.84% -17.69% 4.79% -12.72% -9.10% -0.60% -
  Horiz. % 57.25% 68.03% 82.64% 78.86% 90.35% 99.40% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 50.41 50.84 51.36 51.11 53.85 54.98 107.45 -39.59%
  QoQ % -0.85% -1.01% 0.49% -5.09% -2.06% -48.83% -
  Horiz. % 46.91% 47.32% 47.80% 47.57% 50.12% 51.17% 100.00%
EPS 5.96 6.63 7.22 7.15 7.59 8.01 15.12 -46.21%
  QoQ % -10.11% -8.17% 0.98% -5.80% -5.24% -47.02% -
  Horiz. % 39.42% 43.85% 47.75% 47.29% 50.20% 52.98% 100.00%
DPS 1.50 1.75 1.75 1.75 1.75 1.50 3.00 -36.98%
  QoQ % -14.29% 0.00% 0.00% 0.00% 16.67% -50.00% -
  Horiz. % 50.00% 58.33% 58.33% 58.33% 58.33% 50.00% 100.00%
NAPS 0.3100 0.2900 0.2600 0.2700 0.2500 0.2400 0.4500 -21.98%
  QoQ % 6.90% 11.54% -3.70% 8.00% 4.17% -46.67% -
  Horiz. % 68.89% 64.44% 57.78% 60.00% 55.56% 53.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 50.41 50.84 51.36 51.11 53.85 54.98 53.73 -4.16%
  QoQ % -0.85% -1.01% 0.49% -5.09% -2.06% 2.33% -
  Horiz. % 93.82% 94.62% 95.59% 95.12% 100.22% 102.33% 100.00%
EPS 5.96 6.63 7.22 7.15 7.59 8.01 7.56 -14.65%
  QoQ % -10.11% -8.17% 0.98% -5.80% -5.24% 5.95% -
  Horiz. % 78.84% 87.70% 95.50% 94.58% 100.40% 105.95% 100.00%
DPS 1.50 1.75 1.75 1.75 1.75 1.50 1.50 -
  QoQ % -14.29% 0.00% 0.00% 0.00% 16.67% 0.00% -
  Horiz. % 100.00% 116.67% 116.67% 116.67% 116.67% 100.00% 100.00%
NAPS 0.3100 0.2900 0.2600 0.2700 0.2500 0.2400 0.2250 23.79%
  QoQ % 6.90% 11.54% -3.70% 8.00% 4.17% 6.67% -
  Horiz. % 137.78% 128.89% 115.56% 120.00% 111.11% 106.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.0200 1.1600 1.1000 1.4600 1.4800 1.4500 3.5600 -
P/RPS 2.02 2.28 2.14 2.86 2.75 2.64 3.31 -28.03%
  QoQ % -11.40% 6.54% -25.17% 4.00% 4.17% -20.24% -
  Horiz. % 61.03% 68.88% 64.65% 86.40% 83.08% 79.76% 100.00%
P/EPS 17.11 17.51 15.24 20.42 19.50 18.09 23.55 -19.17%
  QoQ % -2.28% 14.90% -25.37% 4.72% 7.79% -23.18% -
  Horiz. % 72.65% 74.35% 64.71% 86.71% 82.80% 76.82% 100.00%
EY 5.85 5.71 6.56 4.90 5.13 5.53 4.25 23.72%
  QoQ % 2.45% -12.96% 33.88% -4.48% -7.23% 30.12% -
  Horiz. % 137.65% 134.35% 154.35% 115.29% 120.71% 130.12% 100.00%
DY 1.47 1.51 1.59 1.20 1.18 1.03 0.84 45.17%
  QoQ % -2.65% -5.03% 32.50% 1.69% 14.56% 22.62% -
  Horiz. % 175.00% 179.76% 189.29% 142.86% 140.48% 122.62% 100.00%
P/NAPS 3.29 4.00 4.23 5.41 5.92 6.04 7.91 -44.25%
  QoQ % -17.75% -5.44% -21.81% -8.61% -1.99% -23.64% -
  Horiz. % 41.59% 50.57% 53.48% 68.39% 74.84% 76.36% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 24/02/16 19/11/15 19/08/15 21/05/15 25/02/15 18/11/14 -
Price 1.0300 1.0500 1.1200 1.1600 1.4800 1.5000 1.6300 -
P/RPS 2.04 2.07 2.18 2.27 2.75 2.73 1.52 21.65%
  QoQ % -1.45% -5.05% -3.96% -17.45% 0.73% 79.61% -
  Horiz. % 134.21% 136.18% 143.42% 149.34% 180.92% 179.61% 100.00%
P/EPS 17.27 15.85 15.52 16.22 19.50 18.72 10.78 36.88%
  QoQ % 8.96% 2.13% -4.32% -16.82% 4.17% 73.65% -
  Horiz. % 160.20% 147.03% 143.97% 150.46% 180.89% 173.65% 100.00%
EY 5.79 6.31 6.44 6.17 5.13 5.34 9.27 -26.91%
  QoQ % -8.24% -2.02% 4.38% 20.27% -3.93% -42.39% -
  Horiz. % 62.46% 68.07% 69.47% 66.56% 55.34% 57.61% 100.00%
DY 1.46 1.67 1.56 1.51 1.18 1.00 1.84 -14.28%
  QoQ % -12.57% 7.05% 3.31% 27.97% 18.00% -45.65% -
  Horiz. % 79.35% 90.76% 84.78% 82.07% 64.13% 54.35% 100.00%
P/NAPS 3.32 3.62 4.31 4.30 5.92 6.25 3.62 -5.60%
  QoQ % -8.29% -16.01% 0.23% -27.36% -5.28% 72.65% -
  Horiz. % 91.71% 100.00% 119.06% 118.78% 163.54% 172.65% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers