Highlights

[BOILERM] QoQ TTM Result on 2016-06-30 [#1]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 17-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Jun-2016  [#1]
Profit Trend QoQ -     -4.51%    YoY -     -20.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 237,190 246,484 247,148 261,811 260,109 262,350 265,002 -7.12%
  QoQ % -3.77% -0.27% -5.60% 0.65% -0.85% -1.00% -
  Horiz. % 89.50% 93.01% 93.26% 98.80% 98.15% 99.00% 100.00%
PBT 32,391 28,815 27,662 37,979 39,582 43,248 48,530 -23.61%
  QoQ % 12.41% 4.17% -27.17% -4.05% -8.48% -10.88% -
  Horiz. % 66.74% 59.38% 57.00% 78.26% 81.56% 89.12% 100.00%
Tax -8,533 -7,123 -6,006 -8,315 -8,692 -9,059 -11,290 -17.01%
  QoQ % -19.80% -18.60% 27.77% 4.34% 4.05% 19.76% -
  Horiz. % 75.58% 63.09% 53.20% 73.65% 76.99% 80.24% 100.00%
NP 23,858 21,692 21,656 29,664 30,890 34,189 37,240 -25.66%
  QoQ % 9.99% 0.17% -27.00% -3.97% -9.65% -8.19% -
  Horiz. % 64.07% 58.25% 58.15% 79.66% 82.95% 91.81% 100.00%
NP to SH 23,053 21,187 21,320 29,378 30,767 34,189 37,240 -27.34%
  QoQ % 8.81% -0.62% -27.43% -4.51% -10.01% -8.19% -
  Horiz. % 61.90% 56.89% 57.25% 78.89% 82.62% 91.81% 100.00%
Tax Rate 26.34 % 24.72 % 21.71 % 21.89 % 21.96 % 20.95 % 23.26 % 8.64%
  QoQ % 6.55% 13.86% -0.82% -0.32% 4.82% -9.93% -
  Horiz. % 113.24% 106.28% 93.34% 94.11% 94.41% 90.07% 100.00%
Total Cost 213,332 224,792 225,492 232,147 229,219 228,161 227,762 -4.27%
  QoQ % -5.10% -0.31% -2.87% 1.28% 0.46% 0.18% -
  Horiz. % 93.66% 98.70% 99.00% 101.93% 100.64% 100.18% 100.00%
Net Worth 170,280 159,960 159,960 164,735 159,960 149,639 134,159 17.21%
  QoQ % 6.45% 0.00% -2.90% 2.99% 6.90% 11.54% -
  Horiz. % 126.92% 119.23% 119.23% 122.79% 119.23% 111.54% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 7,740 7,740 7,740 7,740 7,740 9,030 9,030 -9.76%
  QoQ % 0.00% 0.00% 0.00% 0.00% -14.29% 0.00% -
  Horiz. % 85.71% 85.71% 85.71% 85.71% 85.71% 100.00% 100.00%
Div Payout % 33.57 % 36.53 % 36.30 % 26.35 % 25.16 % 26.41 % 24.25 % 24.19%
  QoQ % -8.10% 0.63% 37.76% 4.73% -4.73% 8.91% -
  Horiz. % 138.43% 150.64% 149.69% 108.66% 103.75% 108.91% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 170,280 159,960 159,960 164,735 159,960 149,639 134,159 17.21%
  QoQ % 6.45% 0.00% -2.90% 2.99% 6.90% 11.54% -
  Horiz. % 126.92% 119.23% 119.23% 122.79% 119.23% 111.54% 100.00%
NOSH 516,000 516,000 516,000 514,800 516,000 516,000 516,000 -
  QoQ % 0.00% 0.00% 0.23% -0.23% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 99.77% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 10.06 % 8.80 % 8.76 % 11.33 % 11.88 % 13.03 % 14.05 % -19.95%
  QoQ % 14.32% 0.46% -22.68% -4.63% -8.83% -7.26% -
  Horiz. % 71.60% 62.63% 62.35% 80.64% 84.56% 92.74% 100.00%
ROE 13.54 % 13.25 % 13.33 % 17.83 % 19.23 % 22.85 % 27.76 % -38.01%
  QoQ % 2.19% -0.60% -25.24% -7.28% -15.84% -17.69% -
  Horiz. % 48.78% 47.73% 48.02% 64.23% 69.27% 82.31% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 45.97 47.77 47.90 50.86 50.41 50.84 51.36 -7.12%
  QoQ % -3.77% -0.27% -5.82% 0.89% -0.85% -1.01% -
  Horiz. % 89.51% 93.01% 93.26% 99.03% 98.15% 98.99% 100.00%
EPS 4.47 4.11 4.13 5.71 5.96 6.63 7.22 -27.34%
  QoQ % 8.76% -0.48% -27.67% -4.19% -10.11% -8.17% -
  Horiz. % 61.91% 56.93% 57.20% 79.09% 82.55% 91.83% 100.00%
DPS 1.50 1.50 1.50 1.50 1.50 1.75 1.75 -9.76%
  QoQ % 0.00% 0.00% 0.00% 0.00% -14.29% 0.00% -
  Horiz. % 85.71% 85.71% 85.71% 85.71% 85.71% 100.00% 100.00%
NAPS 0.3300 0.3100 0.3100 0.3200 0.3100 0.2900 0.2600 17.21%
  QoQ % 6.45% 0.00% -3.12% 3.23% 6.90% 11.54% -
  Horiz. % 126.92% 119.23% 119.23% 123.08% 119.23% 111.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 45.97 47.77 47.90 50.74 50.41 50.84 51.36 -7.12%
  QoQ % -3.77% -0.27% -5.60% 0.65% -0.85% -1.01% -
  Horiz. % 89.51% 93.01% 93.26% 98.79% 98.15% 98.99% 100.00%
EPS 4.47 4.11 4.13 5.69 5.96 6.63 7.22 -27.34%
  QoQ % 8.76% -0.48% -27.42% -4.53% -10.11% -8.17% -
  Horiz. % 61.91% 56.93% 57.20% 78.81% 82.55% 91.83% 100.00%
DPS 1.50 1.50 1.50 1.50 1.50 1.75 1.75 -9.76%
  QoQ % 0.00% 0.00% 0.00% 0.00% -14.29% 0.00% -
  Horiz. % 85.71% 85.71% 85.71% 85.71% 85.71% 100.00% 100.00%
NAPS 0.3300 0.3100 0.3100 0.3193 0.3100 0.2900 0.2600 17.21%
  QoQ % 6.45% 0.00% -2.91% 3.00% 6.90% 11.54% -
  Horiz. % 126.92% 119.23% 119.23% 122.81% 119.23% 111.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.8450 0.8150 0.9950 1.0200 1.0200 1.1600 1.1000 -
P/RPS 1.84 1.71 2.08 2.01 2.02 2.28 2.14 -9.57%
  QoQ % 7.60% -17.79% 3.48% -0.50% -11.40% 6.54% -
  Horiz. % 85.98% 79.91% 97.20% 93.93% 94.39% 106.54% 100.00%
P/EPS 18.91 19.85 24.08 17.87 17.11 17.51 15.24 15.46%
  QoQ % -4.74% -17.57% 34.75% 4.44% -2.28% 14.90% -
  Horiz. % 124.08% 130.25% 158.01% 117.26% 112.27% 114.90% 100.00%
EY 5.29 5.04 4.15 5.59 5.85 5.71 6.56 -13.35%
  QoQ % 4.96% 21.45% -25.76% -4.44% 2.45% -12.96% -
  Horiz. % 80.64% 76.83% 63.26% 85.21% 89.18% 87.04% 100.00%
DY 1.78 1.84 1.51 1.47 1.47 1.51 1.59 7.81%
  QoQ % -3.26% 21.85% 2.72% 0.00% -2.65% -5.03% -
  Horiz. % 111.95% 115.72% 94.97% 92.45% 92.45% 94.97% 100.00%
P/NAPS 2.56 2.63 3.21 3.19 3.29 4.00 4.23 -28.43%
  QoQ % -2.66% -18.07% 0.63% -3.04% -17.75% -5.44% -
  Horiz. % 60.52% 62.17% 75.89% 75.41% 77.78% 94.56% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 24/05/17 22/02/17 17/11/16 17/08/16 27/05/16 24/02/16 19/11/15 -
Price 1.0500 0.8800 0.8600 1.0300 1.0300 1.0500 1.1200 -
P/RPS 2.28 1.84 1.80 2.03 2.04 2.07 2.18 3.03%
  QoQ % 23.91% 2.22% -11.33% -0.49% -1.45% -5.05% -
  Horiz. % 104.59% 84.40% 82.57% 93.12% 93.58% 94.95% 100.00%
P/EPS 23.50 21.43 20.81 18.05 17.27 15.85 15.52 31.83%
  QoQ % 9.66% 2.98% 15.29% 4.52% 8.96% 2.13% -
  Horiz. % 151.42% 138.08% 134.09% 116.30% 111.28% 102.13% 100.00%
EY 4.25 4.67 4.80 5.54 5.79 6.31 6.44 -24.18%
  QoQ % -8.99% -2.71% -13.36% -4.32% -8.24% -2.02% -
  Horiz. % 65.99% 72.52% 74.53% 86.02% 89.91% 97.98% 100.00%
DY 1.43 1.70 1.74 1.46 1.46 1.67 1.56 -5.63%
  QoQ % -15.88% -2.30% 19.18% 0.00% -12.57% 7.05% -
  Horiz. % 91.67% 108.97% 111.54% 93.59% 93.59% 107.05% 100.00%
P/NAPS 3.18 2.84 2.77 3.22 3.32 3.62 4.31 -18.33%
  QoQ % 11.97% 2.53% -13.98% -3.01% -8.29% -16.01% -
  Horiz. % 73.78% 65.89% 64.27% 74.71% 77.03% 83.99% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers