Highlights

[BOILERM] QoQ TTM Result on 2015-12-31 [#3]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 24-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     -8.19%    YoY -     -17.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 247,148 261,811 260,109 262,350 265,002 263,751 277,875 -7.50%
  QoQ % -5.60% 0.65% -0.85% -1.00% 0.47% -5.08% -
  Horiz. % 88.94% 94.22% 93.61% 94.41% 95.37% 94.92% 100.00%
PBT 27,662 37,979 39,582 43,248 48,530 48,716 52,167 -34.41%
  QoQ % -27.17% -4.05% -8.48% -10.88% -0.38% -6.62% -
  Horiz. % 53.03% 72.80% 75.88% 82.90% 93.03% 93.38% 100.00%
Tax -6,006 -8,315 -8,692 -9,059 -11,290 -11,814 -13,012 -40.19%
  QoQ % 27.77% 4.34% 4.05% 19.76% 4.44% 9.21% -
  Horiz. % 46.16% 63.90% 66.80% 69.62% 86.77% 90.79% 100.00%
NP 21,656 29,664 30,890 34,189 37,240 36,902 39,155 -32.55%
  QoQ % -27.00% -3.97% -9.65% -8.19% 0.92% -5.75% -
  Horiz. % 55.31% 75.76% 78.89% 87.32% 95.11% 94.25% 100.00%
NP to SH 21,320 29,378 30,767 34,189 37,240 36,902 39,155 -33.25%
  QoQ % -27.43% -4.51% -10.01% -8.19% 0.92% -5.75% -
  Horiz. % 54.45% 75.03% 78.58% 87.32% 95.11% 94.25% 100.00%
Tax Rate 21.71 % 21.89 % 21.96 % 20.95 % 23.26 % 24.25 % 24.94 % -8.81%
  QoQ % -0.82% -0.32% 4.82% -9.93% -4.08% -2.77% -
  Horiz. % 87.05% 87.77% 88.05% 84.00% 93.26% 97.23% 100.00%
Total Cost 225,492 232,147 229,219 228,161 227,762 226,849 238,720 -3.72%
  QoQ % -2.87% 1.28% 0.46% 0.18% 0.40% -4.97% -
  Horiz. % 94.46% 97.25% 96.02% 95.58% 95.41% 95.03% 100.00%
Net Worth 159,960 164,735 159,960 149,639 134,159 139,320 129,000 15.37%
  QoQ % -2.90% 2.99% 6.90% 11.54% -3.70% 8.00% -
  Horiz. % 124.00% 127.70% 124.00% 116.00% 104.00% 108.00% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 7,740 7,740 7,740 9,030 9,030 9,030 9,030 -9.74%
  QoQ % 0.00% 0.00% -14.29% 0.00% 0.00% 0.00% -
  Horiz. % 85.71% 85.71% 85.71% 100.00% 100.00% 100.00% 100.00%
Div Payout % 36.30 % 26.35 % 25.16 % 26.41 % 24.25 % 24.47 % 23.06 % 35.21%
  QoQ % 37.76% 4.73% -4.73% 8.91% -0.90% 6.11% -
  Horiz. % 157.42% 114.27% 109.11% 114.53% 105.16% 106.11% 100.00%
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 159,960 164,735 159,960 149,639 134,159 139,320 129,000 15.37%
  QoQ % -2.90% 2.99% 6.90% 11.54% -3.70% 8.00% -
  Horiz. % 124.00% 127.70% 124.00% 116.00% 104.00% 108.00% 100.00%
NOSH 516,000 514,800 516,000 516,000 516,000 516,000 516,000 -
  QoQ % 0.23% -0.23% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 99.77% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 8.76 % 11.33 % 11.88 % 13.03 % 14.05 % 13.99 % 14.09 % -27.09%
  QoQ % -22.68% -4.63% -8.83% -7.26% 0.43% -0.71% -
  Horiz. % 62.17% 80.41% 84.32% 92.48% 99.72% 99.29% 100.00%
ROE 13.33 % 17.83 % 19.23 % 22.85 % 27.76 % 26.49 % 30.35 % -42.13%
  QoQ % -25.24% -7.28% -15.84% -17.69% 4.79% -12.72% -
  Horiz. % 43.92% 58.75% 63.36% 75.29% 91.47% 87.28% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 47.90 50.86 50.41 50.84 51.36 51.11 53.85 -7.49%
  QoQ % -5.82% 0.89% -0.85% -1.01% 0.49% -5.09% -
  Horiz. % 88.95% 94.45% 93.61% 94.41% 95.38% 94.91% 100.00%
EPS 4.13 5.71 5.96 6.63 7.22 7.15 7.59 -33.28%
  QoQ % -27.67% -4.19% -10.11% -8.17% 0.98% -5.80% -
  Horiz. % 54.41% 75.23% 78.52% 87.35% 95.13% 94.20% 100.00%
DPS 1.50 1.50 1.50 1.75 1.75 1.75 1.75 -9.74%
  QoQ % 0.00% 0.00% -14.29% 0.00% 0.00% 0.00% -
  Horiz. % 85.71% 85.71% 85.71% 100.00% 100.00% 100.00% 100.00%
NAPS 0.3100 0.3200 0.3100 0.2900 0.2600 0.2700 0.2500 15.37%
  QoQ % -3.12% 3.23% 6.90% 11.54% -3.70% 8.00% -
  Horiz. % 124.00% 128.00% 124.00% 116.00% 104.00% 108.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 47.90 50.74 50.41 50.84 51.36 51.11 53.85 -7.49%
  QoQ % -5.60% 0.65% -0.85% -1.01% 0.49% -5.09% -
  Horiz. % 88.95% 94.22% 93.61% 94.41% 95.38% 94.91% 100.00%
EPS 4.13 5.69 5.96 6.63 7.22 7.15 7.59 -33.28%
  QoQ % -27.42% -4.53% -10.11% -8.17% 0.98% -5.80% -
  Horiz. % 54.41% 74.97% 78.52% 87.35% 95.13% 94.20% 100.00%
DPS 1.50 1.50 1.50 1.75 1.75 1.75 1.75 -9.74%
  QoQ % 0.00% 0.00% -14.29% 0.00% 0.00% 0.00% -
  Horiz. % 85.71% 85.71% 85.71% 100.00% 100.00% 100.00% 100.00%
NAPS 0.3100 0.3193 0.3100 0.2900 0.2600 0.2700 0.2500 15.37%
  QoQ % -2.91% 3.00% 6.90% 11.54% -3.70% 8.00% -
  Horiz. % 124.00% 127.72% 124.00% 116.00% 104.00% 108.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.9950 1.0200 1.0200 1.1600 1.1000 1.4600 1.4800 -
P/RPS 2.08 2.01 2.02 2.28 2.14 2.86 2.75 -16.94%
  QoQ % 3.48% -0.50% -11.40% 6.54% -25.17% 4.00% -
  Horiz. % 75.64% 73.09% 73.45% 82.91% 77.82% 104.00% 100.00%
P/EPS 24.08 17.87 17.11 17.51 15.24 20.42 19.50 15.06%
  QoQ % 34.75% 4.44% -2.28% 14.90% -25.37% 4.72% -
  Horiz. % 123.49% 91.64% 87.74% 89.79% 78.15% 104.72% 100.00%
EY 4.15 5.59 5.85 5.71 6.56 4.90 5.13 -13.15%
  QoQ % -25.76% -4.44% 2.45% -12.96% 33.88% -4.48% -
  Horiz. % 80.90% 108.97% 114.04% 111.31% 127.88% 95.52% 100.00%
DY 1.51 1.47 1.47 1.51 1.59 1.20 1.18 17.82%
  QoQ % 2.72% 0.00% -2.65% -5.03% 32.50% 1.69% -
  Horiz. % 127.97% 124.58% 124.58% 127.97% 134.75% 101.69% 100.00%
P/NAPS 3.21 3.19 3.29 4.00 4.23 5.41 5.92 -33.43%
  QoQ % 0.63% -3.04% -17.75% -5.44% -21.81% -8.61% -
  Horiz. % 54.22% 53.89% 55.57% 67.57% 71.45% 91.39% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 17/11/16 17/08/16 27/05/16 24/02/16 19/11/15 19/08/15 21/05/15 -
Price 0.8600 1.0300 1.0300 1.0500 1.1200 1.1600 1.4800 -
P/RPS 1.80 2.03 2.04 2.07 2.18 2.27 2.75 -24.56%
  QoQ % -11.33% -0.49% -1.45% -5.05% -3.96% -17.45% -
  Horiz. % 65.45% 73.82% 74.18% 75.27% 79.27% 82.55% 100.00%
P/EPS 20.81 18.05 17.27 15.85 15.52 16.22 19.50 4.42%
  QoQ % 15.29% 4.52% 8.96% 2.13% -4.32% -16.82% -
  Horiz. % 106.72% 92.56% 88.56% 81.28% 79.59% 83.18% 100.00%
EY 4.80 5.54 5.79 6.31 6.44 6.17 5.13 -4.32%
  QoQ % -13.36% -4.32% -8.24% -2.02% 4.38% 20.27% -
  Horiz. % 93.57% 107.99% 112.87% 123.00% 125.54% 120.27% 100.00%
DY 1.74 1.46 1.46 1.67 1.56 1.51 1.18 29.46%
  QoQ % 19.18% 0.00% -12.57% 7.05% 3.31% 27.97% -
  Horiz. % 147.46% 123.73% 123.73% 141.53% 132.20% 127.97% 100.00%
P/NAPS 2.77 3.22 3.32 3.62 4.31 4.30 5.92 -39.65%
  QoQ % -13.98% -3.01% -8.29% -16.01% 0.23% -27.36% -
  Horiz. % 46.79% 54.39% 56.08% 61.15% 72.80% 72.64% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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