Highlights

[BOILERM] QoQ TTM Result on 2013-12-31 [#3]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 19-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     54.03%    YoY -     282.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 277,224 264,632 242,020 166,481 106,824 51,530 42,047 251.21%
  QoQ % 4.76% 9.34% 45.37% 55.85% 107.30% 22.55% -
  Horiz. % 659.32% 629.37% 575.59% 395.94% 254.06% 122.55% 100.00%
PBT 49,216 43,378 38,180 27,983 18,167 8,521 7,353 254.75%
  QoQ % 13.46% 13.61% 36.44% 54.03% 113.20% 15.88% -
  Horiz. % 669.33% 589.94% 519.24% 380.57% 247.07% 115.88% 100.00%
Tax -10,216 -8,623 -7,164 -7,208 -4,679 -2,183 -1,920 204.47%
  QoQ % -18.47% -20.37% 0.61% -54.05% -114.34% -13.70% -
  Horiz. % 532.08% 449.11% 373.12% 375.42% 243.70% 113.70% 100.00%
NP 39,000 34,755 31,016 20,775 13,488 6,338 5,433 271.67%
  QoQ % 12.21% 12.06% 49.29% 54.03% 112.81% 16.66% -
  Horiz. % 717.84% 639.70% 570.88% 382.39% 248.26% 116.66% 100.00%
NP to SH 39,000 34,755 31,016 20,775 13,488 6,338 5,433 271.67%
  QoQ % 12.21% 12.06% 49.29% 54.03% 112.81% 16.66% -
  Horiz. % 717.84% 639.70% 570.88% 382.39% 248.26% 116.66% 100.00%
Tax Rate 20.76 % 19.88 % 18.76 % 25.76 % 25.76 % 25.62 % 26.11 % -14.16%
  QoQ % 4.43% 5.97% -27.17% 0.00% 0.55% -1.88% -
  Horiz. % 79.51% 76.14% 71.85% 98.66% 98.66% 98.12% 100.00%
Total Cost 238,224 229,877 211,004 145,706 93,336 45,192 36,614 248.12%
  QoQ % 3.63% 8.94% 44.81% 56.11% 106.53% 23.43% -
  Horiz. % 650.64% 627.84% 576.29% 397.95% 254.92% 123.43% 100.00%
Net Worth 116,099 116,099 105,779 92,880 85,140 85,140 79,980 28.17%
  QoQ % 0.00% 9.76% 13.89% 9.09% 0.00% 6.45% -
  Horiz. % 145.16% 145.16% 132.26% 116.13% 106.45% 106.45% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 7,740 7,740 7,740 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
Div Payout % 19.85 % 22.27 % 24.95 % - % - % - % - % -
  QoQ % -10.87% -10.74% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 79.56% 89.26% 100.00% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 116,099 116,099 105,779 92,880 85,140 85,140 79,980 28.17%
  QoQ % 0.00% 9.76% 13.89% 9.09% 0.00% 6.45% -
  Horiz. % 145.16% 145.16% 132.26% 116.13% 106.45% 106.45% 100.00%
NOSH 258,000 258,000 258,000 258,000 258,000 258,000 258,000 -
  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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 14.07 % 13.13 % 12.82 % 12.48 % 12.63 % 12.30 % 12.92 % 5.84%
  QoQ % 7.16% 2.42% 2.72% -1.19% 2.68% -4.80% -
  Horiz. % 108.90% 101.63% 99.23% 96.59% 97.76% 95.20% 100.00%
ROE 33.59 % 29.94 % 29.32 % 22.37 % 15.84 % 7.44 % 6.79 % 190.05%
  QoQ % 12.19% 2.11% 31.07% 41.22% 112.90% 9.57% -
  Horiz. % 494.70% 440.94% 431.81% 329.46% 233.28% 109.57% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 107.45 102.57 93.81 64.53 41.40 19.97 16.30 251.17%
  QoQ % 4.76% 9.34% 45.37% 55.87% 107.31% 22.52% -
  Horiz. % 659.20% 629.26% 575.52% 395.89% 253.99% 122.52% 100.00%
EPS 15.12 13.47 12.02 8.05 5.23 2.46 2.11 271.24%
  QoQ % 12.25% 12.06% 49.32% 53.92% 112.60% 16.59% -
  Horiz. % 716.59% 638.39% 569.67% 381.52% 247.87% 116.59% 100.00%
DPS 3.00 3.00 3.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
NAPS 0.4500 0.4500 0.4100 0.3600 0.3300 0.3300 0.3100 28.17%
  QoQ % 0.00% 9.76% 13.89% 9.09% 0.00% 6.45% -
  Horiz. % 145.16% 145.16% 132.26% 116.13% 106.45% 106.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 53.73 51.29 46.90 32.26 20.70 9.99 8.15 251.19%
  QoQ % 4.76% 9.36% 45.38% 55.85% 107.21% 22.58% -
  Horiz. % 659.26% 629.33% 575.46% 395.83% 253.99% 122.58% 100.00%
EPS 7.56 6.74 6.01 4.03 2.61 1.23 1.05 272.42%
  QoQ % 12.17% 12.15% 49.13% 54.41% 112.20% 17.14% -
  Horiz. % 720.00% 641.90% 572.38% 383.81% 248.57% 117.14% 100.00%
DPS 1.50 1.50 1.50 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
NAPS 0.2250 0.2250 0.2050 0.1800 0.1650 0.1650 0.1550 28.17%
  QoQ % 0.00% 9.76% 13.89% 9.09% 0.00% 6.45% -
  Horiz. % 145.16% 145.16% 132.26% 116.13% 106.45% 106.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.5600 2.9900 2.9500 2.6000 1.7600 1.3900 0.9950 -
P/RPS 3.31 2.92 3.14 4.03 4.25 6.96 6.11 -33.52%
  QoQ % 13.36% -7.01% -22.08% -5.18% -38.94% 13.91% -
  Horiz. % 54.17% 47.79% 51.39% 65.96% 69.56% 113.91% 100.00%
P/EPS 23.55 22.20 24.54 32.29 33.67 56.58 47.25 -37.11%
  QoQ % 6.08% -9.54% -24.00% -4.10% -40.49% 19.75% -
  Horiz. % 49.84% 46.98% 51.94% 68.34% 71.26% 119.75% 100.00%
EY 4.25 4.51 4.08 3.10 2.97 1.77 2.12 58.92%
  QoQ % -5.76% 10.54% 31.61% 4.38% 67.80% -16.51% -
  Horiz. % 200.47% 212.74% 192.45% 146.23% 140.09% 83.49% 100.00%
DY 0.84 1.00 1.02 0.00 0.00 0.00 0.00 -
  QoQ % -16.00% -1.96% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 82.35% 98.04% 100.00% - - - -
P/NAPS 7.91 6.64 7.20 7.22 5.33 4.21 3.21 82.34%
  QoQ % 19.13% -7.78% -0.28% 35.46% 26.60% 31.15% -
  Horiz. % 246.42% 206.85% 224.30% 224.92% 166.04% 131.15% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 19/08/14 21/05/14 19/02/14 25/11/13 20/08/13 29/05/13 -
Price 1.6300 3.3500 3.0000 2.8000 2.4000 1.7500 1.4000 -
P/RPS 1.52 3.27 3.20 4.34 5.80 8.76 8.59 -68.45%
  QoQ % -53.52% 2.19% -26.27% -25.17% -33.79% 1.98% -
  Horiz. % 17.69% 38.07% 37.25% 50.52% 67.52% 101.98% 100.00%
P/EPS 10.78 24.87 24.95 34.77 45.91 71.24 66.48 -70.23%
  QoQ % -56.65% -0.32% -28.24% -24.26% -35.56% 7.16% -
  Horiz. % 16.22% 37.41% 37.53% 52.30% 69.06% 107.16% 100.00%
EY 9.27 4.02 4.01 2.88 2.18 1.40 1.50 236.39%
  QoQ % 130.60% 0.25% 39.24% 32.11% 55.71% -6.67% -
  Horiz. % 618.00% 268.00% 267.33% 192.00% 145.33% 93.33% 100.00%
DY 1.84 0.90 1.00 0.00 0.00 0.00 0.00 -
  QoQ % 104.44% -10.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 184.00% 90.00% 100.00% - - - -
P/NAPS 3.62 7.44 7.32 7.78 7.27 5.30 4.52 -13.75%
  QoQ % -51.34% 1.64% -5.91% 7.02% 37.17% 17.26% -
  Horiz. % 80.09% 164.60% 161.95% 172.12% 160.84% 117.26% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

558  569  568  475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 YTL 0.645-0.005 
 SAPNRG 0.1150.00 
 KANGER 0.18-0.005 
 HIAPTEK 0.28+0.025 
 TDM 0.305+0.04 
 VIVOCOM 1.14+0.13 
 HIAPTEK-WB 0.065+0.02 
 FOCUS 0.67+0.015 
 BINTAI 0.82+0.025 

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!
PARTNERS & BROKERS