Highlights

[BOILERM] QoQ TTM Result on 2015-03-31 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 21-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     -5.32%    YoY -     26.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 262,350 265,002 263,751 277,875 283,697 277,224 264,632 -0.57%
  QoQ % -1.00% 0.47% -5.08% -2.05% 2.33% 4.76% -
  Horiz. % 99.14% 100.14% 99.67% 105.00% 107.20% 104.76% 100.00%
PBT 43,248 48,530 48,716 52,167 52,038 49,216 43,378 -0.20%
  QoQ % -10.88% -0.38% -6.62% 0.25% 5.73% 13.46% -
  Horiz. % 99.70% 111.88% 112.31% 120.26% 119.96% 113.46% 100.00%
Tax -9,059 -11,290 -11,814 -13,012 -10,684 -10,216 -8,623 3.33%
  QoQ % 19.76% 4.44% 9.21% -21.79% -4.58% -18.47% -
  Horiz. % 105.06% 130.93% 137.01% 150.90% 123.90% 118.47% 100.00%
NP 34,189 37,240 36,902 39,155 41,354 39,000 34,755 -1.09%
  QoQ % -8.19% 0.92% -5.75% -5.32% 6.04% 12.21% -
  Horiz. % 98.37% 107.15% 106.18% 112.66% 118.99% 112.21% 100.00%
NP to SH 34,189 37,240 36,902 39,155 41,354 39,000 34,755 -1.09%
  QoQ % -8.19% 0.92% -5.75% -5.32% 6.04% 12.21% -
  Horiz. % 98.37% 107.15% 106.18% 112.66% 118.99% 112.21% 100.00%
Tax Rate 20.95 % 23.26 % 24.25 % 24.94 % 20.53 % 20.76 % 19.88 % 3.55%
  QoQ % -9.93% -4.08% -2.77% 21.48% -1.11% 4.43% -
  Horiz. % 105.38% 117.00% 121.98% 125.45% 103.27% 104.43% 100.00%
Total Cost 228,161 227,762 226,849 238,720 242,343 238,224 229,877 -0.50%
  QoQ % 0.18% 0.40% -4.97% -1.49% 1.73% 3.63% -
  Horiz. % 99.25% 99.08% 98.68% 103.85% 105.42% 103.63% 100.00%
Net Worth 149,639 134,159 139,320 129,000 123,839 116,099 116,099 18.38%
  QoQ % 11.54% -3.70% 8.00% 4.17% 6.67% 0.00% -
  Horiz. % 128.89% 115.56% 120.00% 111.11% 106.67% 100.00% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 9,030 9,030 9,030 9,030 7,740 7,740 7,740 10.79%
  QoQ % 0.00% 0.00% 0.00% 16.67% 0.00% 0.00% -
  Horiz. % 116.67% 116.67% 116.67% 116.67% 100.00% 100.00% 100.00%
Div Payout % 26.41 % 24.25 % 24.47 % 23.06 % 18.72 % 19.85 % 22.27 % 12.00%
  QoQ % 8.91% -0.90% 6.11% 23.18% -5.69% -10.87% -
  Horiz. % 118.59% 108.89% 109.88% 103.55% 84.06% 89.13% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 149,639 134,159 139,320 129,000 123,839 116,099 116,099 18.38%
  QoQ % 11.54% -3.70% 8.00% 4.17% 6.67% 0.00% -
  Horiz. % 128.89% 115.56% 120.00% 111.11% 106.67% 100.00% 100.00%
NOSH 516,000 516,000 516,000 516,000 516,000 258,000 258,000 58.54%
  QoQ % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 200.00% 200.00% 200.00% 200.00% 200.00% 100.00% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 13.03 % 14.05 % 13.99 % 14.09 % 14.58 % 14.07 % 13.13 % -0.51%
  QoQ % -7.26% 0.43% -0.71% -3.36% 3.62% 7.16% -
  Horiz. % 99.24% 107.01% 106.55% 107.31% 111.04% 107.16% 100.00%
ROE 22.85 % 27.76 % 26.49 % 30.35 % 33.39 % 33.59 % 29.94 % -16.45%
  QoQ % -17.69% 4.79% -12.72% -9.10% -0.60% 12.19% -
  Horiz. % 76.32% 92.72% 88.48% 101.37% 111.52% 112.19% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 50.84 51.36 51.11 53.85 54.98 107.45 102.57 -37.29%
  QoQ % -1.01% 0.49% -5.09% -2.06% -48.83% 4.76% -
  Horiz. % 49.57% 50.07% 49.83% 52.50% 53.60% 104.76% 100.00%
EPS 6.63 7.22 7.15 7.59 8.01 15.12 13.47 -37.58%
  QoQ % -8.17% 0.98% -5.80% -5.24% -47.02% 12.25% -
  Horiz. % 49.22% 53.60% 53.08% 56.35% 59.47% 112.25% 100.00%
DPS 1.75 1.75 1.75 1.75 1.50 3.00 3.00 -30.12%
  QoQ % 0.00% 0.00% 0.00% 16.67% -50.00% 0.00% -
  Horiz. % 58.33% 58.33% 58.33% 58.33% 50.00% 100.00% 100.00%
NAPS 0.2900 0.2600 0.2700 0.2500 0.2400 0.4500 0.4500 -25.33%
  QoQ % 11.54% -3.70% 8.00% 4.17% -46.67% 0.00% -
  Horiz. % 64.44% 57.78% 60.00% 55.56% 53.33% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 50.84 51.36 51.11 53.85 54.98 53.73 51.29 -0.58%
  QoQ % -1.01% 0.49% -5.09% -2.06% 2.33% 4.76% -
  Horiz. % 99.12% 100.14% 99.65% 104.99% 107.19% 104.76% 100.00%
EPS 6.63 7.22 7.15 7.59 8.01 7.56 6.74 -1.09%
  QoQ % -8.17% 0.98% -5.80% -5.24% 5.95% 12.17% -
  Horiz. % 98.37% 107.12% 106.08% 112.61% 118.84% 112.17% 100.00%
DPS 1.75 1.75 1.75 1.75 1.50 1.50 1.50 10.79%
  QoQ % 0.00% 0.00% 0.00% 16.67% 0.00% 0.00% -
  Horiz. % 116.67% 116.67% 116.67% 116.67% 100.00% 100.00% 100.00%
NAPS 0.2900 0.2600 0.2700 0.2500 0.2400 0.2250 0.2250 18.38%
  QoQ % 11.54% -3.70% 8.00% 4.17% 6.67% 0.00% -
  Horiz. % 128.89% 115.56% 120.00% 111.11% 106.67% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.1600 1.1000 1.4600 1.4800 1.4500 3.5600 2.9900 -
P/RPS 2.28 2.14 2.86 2.75 2.64 3.31 2.92 -15.17%
  QoQ % 6.54% -25.17% 4.00% 4.17% -20.24% 13.36% -
  Horiz. % 78.08% 73.29% 97.95% 94.18% 90.41% 113.36% 100.00%
P/EPS 17.51 15.24 20.42 19.50 18.09 23.55 22.20 -14.60%
  QoQ % 14.90% -25.37% 4.72% 7.79% -23.18% 6.08% -
  Horiz. % 78.87% 68.65% 91.98% 87.84% 81.49% 106.08% 100.00%
EY 5.71 6.56 4.90 5.13 5.53 4.25 4.51 16.98%
  QoQ % -12.96% 33.88% -4.48% -7.23% 30.12% -5.76% -
  Horiz. % 126.61% 145.45% 108.65% 113.75% 122.62% 94.24% 100.00%
DY 1.51 1.59 1.20 1.18 1.03 0.84 1.00 31.52%
  QoQ % -5.03% 32.50% 1.69% 14.56% 22.62% -16.00% -
  Horiz. % 151.00% 159.00% 120.00% 118.00% 103.00% 84.00% 100.00%
P/NAPS 4.00 4.23 5.41 5.92 6.04 7.91 6.64 -28.61%
  QoQ % -5.44% -21.81% -8.61% -1.99% -23.64% 19.13% -
  Horiz. % 60.24% 63.70% 81.48% 89.16% 90.96% 119.13% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 19/11/15 19/08/15 21/05/15 25/02/15 18/11/14 19/08/14 -
Price 1.0500 1.1200 1.1600 1.4800 1.5000 1.6300 3.3500 -
P/RPS 2.07 2.18 2.27 2.75 2.73 1.52 3.27 -26.21%
  QoQ % -5.05% -3.96% -17.45% 0.73% 79.61% -53.52% -
  Horiz. % 63.30% 66.67% 69.42% 84.10% 83.49% 46.48% 100.00%
P/EPS 15.85 15.52 16.22 19.50 18.72 10.78 24.87 -25.88%
  QoQ % 2.13% -4.32% -16.82% 4.17% 73.65% -56.65% -
  Horiz. % 63.73% 62.40% 65.22% 78.41% 75.27% 43.35% 100.00%
EY 6.31 6.44 6.17 5.13 5.34 9.27 4.02 34.95%
  QoQ % -2.02% 4.38% 20.27% -3.93% -42.39% 130.60% -
  Horiz. % 156.97% 160.20% 153.48% 127.61% 132.84% 230.60% 100.00%
DY 1.67 1.56 1.51 1.18 1.00 1.84 0.90 50.83%
  QoQ % 7.05% 3.31% 27.97% 18.00% -45.65% 104.44% -
  Horiz. % 185.56% 173.33% 167.78% 131.11% 111.11% 204.44% 100.00%
P/NAPS 3.62 4.31 4.30 5.92 6.25 3.62 7.44 -38.06%
  QoQ % -16.01% 0.23% -27.36% -5.28% 72.65% -51.34% -
  Horiz. % 48.66% 57.93% 57.80% 79.57% 84.01% 48.66% 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
 
 

466  403  495  813 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.02 
 SAPNRG 0.11+0.01 
 XDL 0.065+0.01 
 JAG 0.09+0.01 
 CAREPLS 1.51+0.32 
 AIRASIA 0.85+0.025 
 K1 0.49+0.045 
 BCMALL 0.295+0.035 
 HLT 0.87+0.175 
 AAX 0.110.00 

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