Highlights

[BOILERM] QoQ TTM Result on 2014-09-30 [#2]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 18-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     12.21%    YoY -     189.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 263,751 277,875 283,697 277,224 264,632 242,020 166,481 36.01%
  QoQ % -5.08% -2.05% 2.33% 4.76% 9.34% 45.37% -
  Horiz. % 158.43% 166.91% 170.41% 166.52% 158.96% 145.37% 100.00%
PBT 48,716 52,167 52,038 49,216 43,378 38,180 27,983 44.86%
  QoQ % -6.62% 0.25% 5.73% 13.46% 13.61% 36.44% -
  Horiz. % 174.09% 186.42% 185.96% 175.88% 155.02% 136.44% 100.00%
Tax -11,814 -13,012 -10,684 -10,216 -8,623 -7,164 -7,208 39.14%
  QoQ % 9.21% -21.79% -4.58% -18.47% -20.37% 0.61% -
  Horiz. % 163.90% 180.52% 148.22% 141.73% 119.63% 99.39% 100.00%
NP 36,902 39,155 41,354 39,000 34,755 31,016 20,775 46.82%
  QoQ % -5.75% -5.32% 6.04% 12.21% 12.06% 49.29% -
  Horiz. % 177.63% 188.47% 199.06% 187.73% 167.29% 149.29% 100.00%
NP to SH 36,902 39,155 41,354 39,000 34,755 31,016 20,775 46.82%
  QoQ % -5.75% -5.32% 6.04% 12.21% 12.06% 49.29% -
  Horiz. % 177.63% 188.47% 199.06% 187.73% 167.29% 149.29% 100.00%
Tax Rate 24.25 % 24.94 % 20.53 % 20.76 % 19.88 % 18.76 % 25.76 % -3.96%
  QoQ % -2.77% 21.48% -1.11% 4.43% 5.97% -27.17% -
  Horiz. % 94.14% 96.82% 79.70% 80.59% 77.17% 72.83% 100.00%
Total Cost 226,849 238,720 242,343 238,224 229,877 211,004 145,706 34.44%
  QoQ % -4.97% -1.49% 1.73% 3.63% 8.94% 44.81% -
  Horiz. % 155.69% 163.84% 166.32% 163.50% 157.77% 144.81% 100.00%
Net Worth 139,320 129,000 123,839 116,099 116,099 105,779 92,880 31.13%
  QoQ % 8.00% 4.17% 6.67% 0.00% 9.76% 13.89% -
  Horiz. % 150.00% 138.89% 133.33% 125.00% 125.00% 113.89% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 9,030 9,030 7,740 7,740 7,740 7,740 0 -
  QoQ % 0.00% 16.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.67% 116.67% 100.00% 100.00% 100.00% 100.00% -
Div Payout % 24.47 % 23.06 % 18.72 % 19.85 % 22.27 % 24.95 % - % -
  QoQ % 6.11% 23.18% -5.69% -10.87% -10.74% 0.00% -
  Horiz. % 98.08% 92.42% 75.03% 79.56% 89.26% 100.00% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 139,320 129,000 123,839 116,099 116,099 105,779 92,880 31.13%
  QoQ % 8.00% 4.17% 6.67% 0.00% 9.76% 13.89% -
  Horiz. % 150.00% 138.89% 133.33% 125.00% 125.00% 113.89% 100.00%
NOSH 516,000 516,000 516,000 258,000 258,000 258,000 258,000 58.94%
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 200.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 13.99 % 14.09 % 14.58 % 14.07 % 13.13 % 12.82 % 12.48 % 7.93%
  QoQ % -0.71% -3.36% 3.62% 7.16% 2.42% 2.72% -
  Horiz. % 112.10% 112.90% 116.83% 112.74% 105.21% 102.72% 100.00%
ROE 26.49 % 30.35 % 33.39 % 33.59 % 29.94 % 29.32 % 22.37 % 11.96%
  QoQ % -12.72% -9.10% -0.60% 12.19% 2.11% 31.07% -
  Horiz. % 118.42% 135.67% 149.26% 150.16% 133.84% 131.07% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 51.11 53.85 54.98 107.45 102.57 93.81 64.53 -14.43%
  QoQ % -5.09% -2.06% -48.83% 4.76% 9.34% 45.37% -
  Horiz. % 79.20% 83.45% 85.20% 166.51% 158.95% 145.37% 100.00%
EPS 7.15 7.59 8.01 15.12 13.47 12.02 8.05 -7.62%
  QoQ % -5.80% -5.24% -47.02% 12.25% 12.06% 49.32% -
  Horiz. % 88.82% 94.29% 99.50% 187.83% 167.33% 149.32% 100.00%
DPS 1.75 1.75 1.50 3.00 3.00 3.00 0.00 -
  QoQ % 0.00% 16.67% -50.00% 0.00% 0.00% 0.00% -
  Horiz. % 58.33% 58.33% 50.00% 100.00% 100.00% 100.00% -
NAPS 0.2700 0.2500 0.2400 0.4500 0.4500 0.4100 0.3600 -17.50%
  QoQ % 8.00% 4.17% -46.67% 0.00% 9.76% 13.89% -
  Horiz. % 75.00% 69.44% 66.67% 125.00% 125.00% 113.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 51.11 53.85 54.98 53.73 51.29 46.90 32.26 36.02%
  QoQ % -5.09% -2.06% 2.33% 4.76% 9.36% 45.38% -
  Horiz. % 158.43% 166.92% 170.43% 166.55% 158.99% 145.38% 100.00%
EPS 7.15 7.59 8.01 7.56 6.74 6.01 4.03 46.71%
  QoQ % -5.80% -5.24% 5.95% 12.17% 12.15% 49.13% -
  Horiz. % 177.42% 188.34% 198.76% 187.59% 167.25% 149.13% 100.00%
DPS 1.75 1.75 1.50 1.50 1.50 1.50 0.00 -
  QoQ % 0.00% 16.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.67% 116.67% 100.00% 100.00% 100.00% 100.00% -
NAPS 0.2700 0.2500 0.2400 0.2250 0.2250 0.2050 0.1800 31.13%
  QoQ % 8.00% 4.17% 6.67% 0.00% 9.76% 13.89% -
  Horiz. % 150.00% 138.89% 133.33% 125.00% 125.00% 113.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.4600 1.4800 1.4500 3.5600 2.9900 2.9500 2.6000 -
P/RPS 2.86 2.75 2.64 3.31 2.92 3.14 4.03 -20.49%
  QoQ % 4.00% 4.17% -20.24% 13.36% -7.01% -22.08% -
  Horiz. % 70.97% 68.24% 65.51% 82.13% 72.46% 77.92% 100.00%
P/EPS 20.42 19.50 18.09 23.55 22.20 24.54 32.29 -26.39%
  QoQ % 4.72% 7.79% -23.18% 6.08% -9.54% -24.00% -
  Horiz. % 63.24% 60.39% 56.02% 72.93% 68.75% 76.00% 100.00%
EY 4.90 5.13 5.53 4.25 4.51 4.08 3.10 35.81%
  QoQ % -4.48% -7.23% 30.12% -5.76% 10.54% 31.61% -
  Horiz. % 158.06% 165.48% 178.39% 137.10% 145.48% 131.61% 100.00%
DY 1.20 1.18 1.03 0.84 1.00 1.02 0.00 -
  QoQ % 1.69% 14.56% 22.62% -16.00% -1.96% 0.00% -
  Horiz. % 117.65% 115.69% 100.98% 82.35% 98.04% 100.00% -
P/NAPS 5.41 5.92 6.04 7.91 6.64 7.20 7.22 -17.55%
  QoQ % -8.61% -1.99% -23.64% 19.13% -7.78% -0.28% -
  Horiz. % 74.93% 81.99% 83.66% 109.56% 91.97% 99.72% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 21/05/15 25/02/15 18/11/14 19/08/14 21/05/14 19/02/14 -
Price 1.1600 1.4800 1.5000 1.6300 3.3500 3.0000 2.8000 -
P/RPS 2.27 2.75 2.73 1.52 3.27 3.20 4.34 -35.16%
  QoQ % -17.45% 0.73% 79.61% -53.52% 2.19% -26.27% -
  Horiz. % 52.30% 63.36% 62.90% 35.02% 75.35% 73.73% 100.00%
P/EPS 16.22 19.50 18.72 10.78 24.87 24.95 34.77 -39.93%
  QoQ % -16.82% 4.17% 73.65% -56.65% -0.32% -28.24% -
  Horiz. % 46.65% 56.08% 53.84% 31.00% 71.53% 71.76% 100.00%
EY 6.17 5.13 5.34 9.27 4.02 4.01 2.88 66.42%
  QoQ % 20.27% -3.93% -42.39% 130.60% 0.25% 39.24% -
  Horiz. % 214.24% 178.12% 185.42% 321.88% 139.58% 139.24% 100.00%
DY 1.51 1.18 1.00 1.84 0.90 1.00 0.00 -
  QoQ % 27.97% 18.00% -45.65% 104.44% -10.00% 0.00% -
  Horiz. % 151.00% 118.00% 100.00% 184.00% 90.00% 100.00% -
P/NAPS 4.30 5.92 6.25 3.62 7.44 7.32 7.78 -32.72%
  QoQ % -27.36% -5.28% 72.65% -51.34% 1.64% -5.91% -
  Horiz. % 55.27% 76.09% 80.33% 46.53% 95.63% 94.09% 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
 
 

236  475  591  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 VC 0.05-0.005 
 MAHSING 0.975-0.025 
 DATAPRP 0.20-0.02 
 KSTAR 0.445+0.075 
 LUSTER 0.165-0.005 
 SUPERMX-C1I 0.15-0.005 
 DGSB 0.22+0.005 
 SUPERMX 9.59-0.19 
 VIVOCOM 0.0450.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
2. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
3. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
6. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS