Highlights

[BOILERM] QoQ TTM Result on 2014-12-31 [#3]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 25-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     6.04%    YoY -     99.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 265,002 263,751 277,875 283,697 277,224 264,632 242,020 6.23%
  QoQ % 0.47% -5.08% -2.05% 2.33% 4.76% 9.34% -
  Horiz. % 109.50% 108.98% 114.81% 117.22% 114.55% 109.34% 100.00%
PBT 48,530 48,716 52,167 52,038 49,216 43,378 38,180 17.32%
  QoQ % -0.38% -6.62% 0.25% 5.73% 13.46% 13.61% -
  Horiz. % 127.11% 127.60% 136.63% 136.30% 128.91% 113.61% 100.00%
Tax -11,290 -11,814 -13,012 -10,684 -10,216 -8,623 -7,164 35.39%
  QoQ % 4.44% 9.21% -21.79% -4.58% -18.47% -20.37% -
  Horiz. % 157.59% 164.91% 181.63% 149.13% 142.60% 120.37% 100.00%
NP 37,240 36,902 39,155 41,354 39,000 34,755 31,016 12.95%
  QoQ % 0.92% -5.75% -5.32% 6.04% 12.21% 12.06% -
  Horiz. % 120.07% 118.98% 126.24% 133.33% 125.74% 112.06% 100.00%
NP to SH 37,240 36,902 39,155 41,354 39,000 34,755 31,016 12.95%
  QoQ % 0.92% -5.75% -5.32% 6.04% 12.21% 12.06% -
  Horiz. % 120.07% 118.98% 126.24% 133.33% 125.74% 112.06% 100.00%
Tax Rate 23.26 % 24.25 % 24.94 % 20.53 % 20.76 % 19.88 % 18.76 % 15.40%
  QoQ % -4.08% -2.77% 21.48% -1.11% 4.43% 5.97% -
  Horiz. % 123.99% 129.26% 132.94% 109.43% 110.66% 105.97% 100.00%
Total Cost 227,762 226,849 238,720 242,343 238,224 229,877 211,004 5.22%
  QoQ % 0.40% -4.97% -1.49% 1.73% 3.63% 8.94% -
  Horiz. % 107.94% 107.51% 113.14% 114.85% 112.90% 108.94% 100.00%
Net Worth 134,159 139,320 129,000 123,839 116,099 116,099 105,779 17.15%
  QoQ % -3.70% 8.00% 4.17% 6.67% 0.00% 9.76% -
  Horiz. % 126.83% 131.71% 121.95% 117.07% 109.76% 109.76% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 9,030 9,030 9,030 7,740 7,740 7,740 7,740 10.81%
  QoQ % 0.00% 0.00% 16.67% 0.00% 0.00% 0.00% -
  Horiz. % 116.67% 116.67% 116.67% 100.00% 100.00% 100.00% 100.00%
Div Payout % 24.25 % 24.47 % 23.06 % 18.72 % 19.85 % 22.27 % 24.95 % -1.88%
  QoQ % -0.90% 6.11% 23.18% -5.69% -10.87% -10.74% -
  Horiz. % 97.19% 98.08% 92.42% 75.03% 79.56% 89.26% 100.00%
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 134,159 139,320 129,000 123,839 116,099 116,099 105,779 17.15%
  QoQ % -3.70% 8.00% 4.17% 6.67% 0.00% 9.76% -
  Horiz. % 126.83% 131.71% 121.95% 117.07% 109.76% 109.76% 100.00%
NOSH 516,000 516,000 516,000 516,000 258,000 258,000 258,000 58.67%
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 200.00% 200.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 14.05 % 13.99 % 14.09 % 14.58 % 14.07 % 13.13 % 12.82 % 6.29%
  QoQ % 0.43% -0.71% -3.36% 3.62% 7.16% 2.42% -
  Horiz. % 109.59% 109.13% 109.91% 113.73% 109.75% 102.42% 100.00%
ROE 27.76 % 26.49 % 30.35 % 33.39 % 33.59 % 29.94 % 29.32 % -3.58%
  QoQ % 4.79% -12.72% -9.10% -0.60% 12.19% 2.11% -
  Horiz. % 94.68% 90.35% 103.51% 113.88% 114.56% 102.11% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 51.36 51.11 53.85 54.98 107.45 102.57 93.81 -33.05%
  QoQ % 0.49% -5.09% -2.06% -48.83% 4.76% 9.34% -
  Horiz. % 54.75% 54.48% 57.40% 58.61% 114.54% 109.34% 100.00%
EPS 7.22 7.15 7.59 8.01 15.12 13.47 12.02 -28.79%
  QoQ % 0.98% -5.80% -5.24% -47.02% 12.25% 12.06% -
  Horiz. % 60.07% 59.48% 63.14% 66.64% 125.79% 112.06% 100.00%
DPS 1.75 1.75 1.75 1.50 3.00 3.00 3.00 -30.16%
  QoQ % 0.00% 0.00% 16.67% -50.00% 0.00% 0.00% -
  Horiz. % 58.33% 58.33% 58.33% 50.00% 100.00% 100.00% 100.00%
NAPS 0.2600 0.2700 0.2500 0.2400 0.4500 0.4500 0.4100 -26.17%
  QoQ % -3.70% 8.00% 4.17% -46.67% 0.00% 9.76% -
  Horiz. % 63.41% 65.85% 60.98% 58.54% 109.76% 109.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 51.36 51.11 53.85 54.98 53.73 51.29 46.90 6.24%
  QoQ % 0.49% -5.09% -2.06% 2.33% 4.76% 9.36% -
  Horiz. % 109.51% 108.98% 114.82% 117.23% 114.56% 109.36% 100.00%
EPS 7.22 7.15 7.59 8.01 7.56 6.74 6.01 13.00%
  QoQ % 0.98% -5.80% -5.24% 5.95% 12.17% 12.15% -
  Horiz. % 120.13% 118.97% 126.29% 133.28% 125.79% 112.15% 100.00%
DPS 1.75 1.75 1.75 1.50 1.50 1.50 1.50 10.81%
  QoQ % 0.00% 0.00% 16.67% 0.00% 0.00% 0.00% -
  Horiz. % 116.67% 116.67% 116.67% 100.00% 100.00% 100.00% 100.00%
NAPS 0.2600 0.2700 0.2500 0.2400 0.2250 0.2250 0.2050 17.15%
  QoQ % -3.70% 8.00% 4.17% 6.67% 0.00% 9.76% -
  Horiz. % 126.83% 131.71% 121.95% 117.07% 109.76% 109.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.1000 1.4600 1.4800 1.4500 3.5600 2.9900 2.9500 -
P/RPS 2.14 2.86 2.75 2.64 3.31 2.92 3.14 -22.54%
  QoQ % -25.17% 4.00% 4.17% -20.24% 13.36% -7.01% -
  Horiz. % 68.15% 91.08% 87.58% 84.08% 105.41% 92.99% 100.00%
P/EPS 15.24 20.42 19.50 18.09 23.55 22.20 24.54 -27.19%
  QoQ % -25.37% 4.72% 7.79% -23.18% 6.08% -9.54% -
  Horiz. % 62.10% 83.21% 79.46% 73.72% 95.97% 90.46% 100.00%
EY 6.56 4.90 5.13 5.53 4.25 4.51 4.08 37.21%
  QoQ % 33.88% -4.48% -7.23% 30.12% -5.76% 10.54% -
  Horiz. % 160.78% 120.10% 125.74% 135.54% 104.17% 110.54% 100.00%
DY 1.59 1.20 1.18 1.03 0.84 1.00 1.02 34.40%
  QoQ % 32.50% 1.69% 14.56% 22.62% -16.00% -1.96% -
  Horiz. % 155.88% 117.65% 115.69% 100.98% 82.35% 98.04% 100.00%
P/NAPS 4.23 5.41 5.92 6.04 7.91 6.64 7.20 -29.83%
  QoQ % -21.81% -8.61% -1.99% -23.64% 19.13% -7.78% -
  Horiz. % 58.75% 75.14% 82.22% 83.89% 109.86% 92.22% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/11/15 19/08/15 21/05/15 25/02/15 18/11/14 19/08/14 21/05/14 -
Price 1.1200 1.1600 1.4800 1.5000 1.6300 3.3500 3.0000 -
P/RPS 2.18 2.27 2.75 2.73 1.52 3.27 3.20 -22.56%
  QoQ % -3.96% -17.45% 0.73% 79.61% -53.52% 2.19% -
  Horiz. % 68.12% 70.94% 85.94% 85.31% 47.50% 102.19% 100.00%
P/EPS 15.52 16.22 19.50 18.72 10.78 24.87 24.95 -27.11%
  QoQ % -4.32% -16.82% 4.17% 73.65% -56.65% -0.32% -
  Horiz. % 62.20% 65.01% 78.16% 75.03% 43.21% 99.68% 100.00%
EY 6.44 6.17 5.13 5.34 9.27 4.02 4.01 37.10%
  QoQ % 4.38% 20.27% -3.93% -42.39% 130.60% 0.25% -
  Horiz. % 160.60% 153.87% 127.93% 133.17% 231.17% 100.25% 100.00%
DY 1.56 1.51 1.18 1.00 1.84 0.90 1.00 34.47%
  QoQ % 3.31% 27.97% 18.00% -45.65% 104.44% -10.00% -
  Horiz. % 156.00% 151.00% 118.00% 100.00% 184.00% 90.00% 100.00%
P/NAPS 4.31 4.30 5.92 6.25 3.62 7.44 7.32 -29.73%
  QoQ % 0.23% -27.36% -5.28% 72.65% -51.34% 1.64% -
  Horiz. % 58.88% 58.74% 80.87% 85.38% 49.45% 101.64% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

458  612  588  510 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC 0.115+0.01 
 KANGER 0.195+0.005 
 AT 0.17-0.015 
 SCBUILD 0.065-0.015 
 PA 0.150.00 
 SAPNRG 0.12+0.005 
 MTRONIC-WA 0.075+0.01 
 NETX 0.1450.00 
 VSOLAR 0.050.00 
 ANEKA 0.36+0.045 

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