Highlights

[BOILERM] QoQ TTM Result on 2014-03-31 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 21-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     49.29%    YoY -     470.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 283,697 277,224 264,632 242,020 166,481 106,824 51,530 210.82%
  QoQ % 2.33% 4.76% 9.34% 45.37% 55.85% 107.30% -
  Horiz. % 550.55% 537.99% 513.55% 469.67% 323.08% 207.30% 100.00%
PBT 52,038 49,216 43,378 38,180 27,983 18,167 8,521 233.01%
  QoQ % 5.73% 13.46% 13.61% 36.44% 54.03% 113.20% -
  Horiz. % 610.70% 577.58% 509.07% 448.07% 328.40% 213.20% 100.00%
Tax -10,684 -10,216 -8,623 -7,164 -7,208 -4,679 -2,183 187.43%
  QoQ % -4.58% -18.47% -20.37% 0.61% -54.05% -114.34% -
  Horiz. % 489.42% 467.98% 395.01% 328.17% 330.19% 214.34% 100.00%
NP 41,354 39,000 34,755 31,016 20,775 13,488 6,338 247.98%
  QoQ % 6.04% 12.21% 12.06% 49.29% 54.03% 112.81% -
  Horiz. % 652.48% 615.34% 548.36% 489.37% 327.78% 212.81% 100.00%
NP to SH 41,354 39,000 34,755 31,016 20,775 13,488 6,338 247.98%
  QoQ % 6.04% 12.21% 12.06% 49.29% 54.03% 112.81% -
  Horiz. % 652.48% 615.34% 548.36% 489.37% 327.78% 212.81% 100.00%
Tax Rate 20.53 % 20.76 % 19.88 % 18.76 % 25.76 % 25.76 % 25.62 % -13.69%
  QoQ % -1.11% 4.43% 5.97% -27.17% 0.00% 0.55% -
  Horiz. % 80.13% 81.03% 77.60% 73.22% 100.55% 100.55% 100.00%
Total Cost 242,343 238,224 229,877 211,004 145,706 93,336 45,192 205.43%
  QoQ % 1.73% 3.63% 8.94% 44.81% 56.11% 106.53% -
  Horiz. % 536.25% 527.14% 508.67% 466.91% 322.42% 206.53% 100.00%
Net Worth 123,839 116,099 116,099 105,779 92,880 85,140 85,140 28.29%
  QoQ % 6.67% 0.00% 9.76% 13.89% 9.09% 0.00% -
  Horiz. % 145.45% 136.36% 136.36% 124.24% 109.09% 100.00% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 7,740 7,740 7,740 7,740 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
Div Payout % 18.72 % 19.85 % 22.27 % 24.95 % - % - % - % -
  QoQ % -5.69% -10.87% -10.74% 0.00% 0.00% 0.00% -
  Horiz. % 75.03% 79.56% 89.26% 100.00% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 123,839 116,099 116,099 105,779 92,880 85,140 85,140 28.29%
  QoQ % 6.67% 0.00% 9.76% 13.89% 9.09% 0.00% -
  Horiz. % 145.45% 136.36% 136.36% 124.24% 109.09% 100.00% 100.00%
NOSH 516,000 258,000 258,000 258,000 258,000 258,000 258,000 58.54%
  QoQ % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 14.58 % 14.07 % 13.13 % 12.82 % 12.48 % 12.63 % 12.30 % 11.97%
  QoQ % 3.62% 7.16% 2.42% 2.72% -1.19% 2.68% -
  Horiz. % 118.54% 114.39% 106.75% 104.23% 101.46% 102.68% 100.00%
ROE 33.39 % 33.59 % 29.94 % 29.32 % 22.37 % 15.84 % 7.44 % 171.34%
  QoQ % -0.60% 12.19% 2.11% 31.07% 41.22% 112.90% -
  Horiz. % 448.79% 451.48% 402.42% 394.09% 300.67% 212.90% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 54.98 107.45 102.57 93.81 64.53 41.40 19.97 96.07%
  QoQ % -48.83% 4.76% 9.34% 45.37% 55.87% 107.31% -
  Horiz. % 275.31% 538.06% 513.62% 469.75% 323.13% 207.31% 100.00%
EPS 8.01 15.12 13.47 12.02 8.05 5.23 2.46 119.21%
  QoQ % -47.02% 12.25% 12.06% 49.32% 53.92% 112.60% -
  Horiz. % 325.61% 614.63% 547.56% 488.62% 327.24% 212.60% 100.00%
DPS 1.50 3.00 3.00 3.00 0.00 0.00 0.00 -
  QoQ % -50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 100.00% 100.00% 100.00% - - -
NAPS 0.2400 0.4500 0.4500 0.4100 0.3600 0.3300 0.3300 -19.08%
  QoQ % -46.67% 0.00% 9.76% 13.89% 9.09% 0.00% -
  Horiz. % 72.73% 136.36% 136.36% 124.24% 109.09% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 54.98 53.73 51.29 46.90 32.26 20.70 9.99 210.75%
  QoQ % 2.33% 4.76% 9.36% 45.38% 55.85% 107.21% -
  Horiz. % 550.35% 537.84% 513.41% 469.47% 322.92% 207.21% 100.00%
EPS 8.01 7.56 6.74 6.01 4.03 2.61 1.23 247.54%
  QoQ % 5.95% 12.17% 12.15% 49.13% 54.41% 112.20% -
  Horiz. % 651.22% 614.63% 547.97% 488.62% 327.64% 212.20% 100.00%
DPS 1.50 1.50 1.50 1.50 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% 100.00% - - -
NAPS 0.2400 0.2250 0.2250 0.2050 0.1800 0.1650 0.1650 28.29%
  QoQ % 6.67% 0.00% 9.76% 13.89% 9.09% 0.00% -
  Horiz. % 145.45% 136.36% 136.36% 124.24% 109.09% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.4500 3.5600 2.9900 2.9500 2.6000 1.7600 1.3900 -
P/RPS 2.64 3.31 2.92 3.14 4.03 4.25 6.96 -47.51%
  QoQ % -20.24% 13.36% -7.01% -22.08% -5.18% -38.94% -
  Horiz. % 37.93% 47.56% 41.95% 45.11% 57.90% 61.06% 100.00%
P/EPS 18.09 23.55 22.20 24.54 32.29 33.67 56.58 -53.15%
  QoQ % -23.18% 6.08% -9.54% -24.00% -4.10% -40.49% -
  Horiz. % 31.97% 41.62% 39.24% 43.37% 57.07% 59.51% 100.00%
EY 5.53 4.25 4.51 4.08 3.10 2.97 1.77 113.27%
  QoQ % 30.12% -5.76% 10.54% 31.61% 4.38% 67.80% -
  Horiz. % 312.43% 240.11% 254.80% 230.51% 175.14% 167.80% 100.00%
DY 1.03 0.84 1.00 1.02 0.00 0.00 0.00 -
  QoQ % 22.62% -16.00% -1.96% 0.00% 0.00% 0.00% -
  Horiz. % 100.98% 82.35% 98.04% 100.00% - - -
P/NAPS 6.04 7.91 6.64 7.20 7.22 5.33 4.21 27.12%
  QoQ % -23.64% 19.13% -7.78% -0.28% 35.46% 26.60% -
  Horiz. % 143.47% 187.89% 157.72% 171.02% 171.50% 126.60% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 18/11/14 19/08/14 21/05/14 19/02/14 25/11/13 20/08/13 -
Price 1.5000 1.6300 3.3500 3.0000 2.8000 2.4000 1.7500 -
P/RPS 2.73 1.52 3.27 3.20 4.34 5.80 8.76 -53.94%
  QoQ % 79.61% -53.52% 2.19% -26.27% -25.17% -33.79% -
  Horiz. % 31.16% 17.35% 37.33% 36.53% 49.54% 66.21% 100.00%
P/EPS 18.72 10.78 24.87 24.95 34.77 45.91 71.24 -58.87%
  QoQ % 73.65% -56.65% -0.32% -28.24% -24.26% -35.56% -
  Horiz. % 26.28% 15.13% 34.91% 35.02% 48.81% 64.44% 100.00%
EY 5.34 9.27 4.02 4.01 2.88 2.18 1.40 143.53%
  QoQ % -42.39% 130.60% 0.25% 39.24% 32.11% 55.71% -
  Horiz. % 381.43% 662.14% 287.14% 286.43% 205.71% 155.71% 100.00%
DY 1.00 1.84 0.90 1.00 0.00 0.00 0.00 -
  QoQ % -45.65% 104.44% -10.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 184.00% 90.00% 100.00% - - -
P/NAPS 6.25 3.62 7.44 7.32 7.78 7.27 5.30 11.58%
  QoQ % 72.65% -51.34% 1.64% -5.91% 7.02% 37.17% -
  Horiz. % 117.92% 68.30% 140.38% 138.11% 146.79% 137.17% 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
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers