Highlights

[BOILERM] QoQ TTM Result on 2016-03-31 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 27-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Mar-2016  [#4]
Profit Trend QoQ -     -10.01%    YoY -     -21.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 246,484 247,148 261,811 260,109 262,350 265,002 263,751 -4.39%
  QoQ % -0.27% -5.60% 0.65% -0.85% -1.00% 0.47% -
  Horiz. % 93.45% 93.71% 99.26% 98.62% 99.47% 100.47% 100.00%
PBT 28,815 27,662 37,979 39,582 43,248 48,530 48,716 -29.42%
  QoQ % 4.17% -27.17% -4.05% -8.48% -10.88% -0.38% -
  Horiz. % 59.15% 56.78% 77.96% 81.25% 88.78% 99.62% 100.00%
Tax -7,123 -6,006 -8,315 -8,692 -9,059 -11,290 -11,814 -28.52%
  QoQ % -18.60% 27.77% 4.34% 4.05% 19.76% 4.44% -
  Horiz. % 60.29% 50.84% 70.38% 73.57% 76.68% 95.56% 100.00%
NP 21,692 21,656 29,664 30,890 34,189 37,240 36,902 -29.71%
  QoQ % 0.17% -27.00% -3.97% -9.65% -8.19% 0.92% -
  Horiz. % 58.78% 58.69% 80.39% 83.71% 92.65% 100.92% 100.00%
NP to SH 21,187 21,320 29,378 30,767 34,189 37,240 36,902 -30.80%
  QoQ % -0.62% -27.43% -4.51% -10.01% -8.19% 0.92% -
  Horiz. % 57.41% 57.77% 79.61% 83.37% 92.65% 100.92% 100.00%
Tax Rate 24.72 % 21.71 % 21.89 % 21.96 % 20.95 % 23.26 % 24.25 % 1.28%
  QoQ % 13.86% -0.82% -0.32% 4.82% -9.93% -4.08% -
  Horiz. % 101.94% 89.53% 90.27% 90.56% 86.39% 95.92% 100.00%
Total Cost 224,792 225,492 232,147 229,219 228,161 227,762 226,849 -0.60%
  QoQ % -0.31% -2.87% 1.28% 0.46% 0.18% 0.40% -
  Horiz. % 99.09% 99.40% 102.34% 101.04% 100.58% 100.40% 100.00%
Net Worth 159,960 159,960 164,735 159,960 149,639 134,159 139,320 9.60%
  QoQ % 0.00% -2.90% 2.99% 6.90% 11.54% -3.70% -
  Horiz. % 114.81% 114.81% 118.24% 114.81% 107.41% 96.30% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 7,740 7,740 7,740 7,740 9,030 9,030 9,030 -9.72%
  QoQ % 0.00% 0.00% 0.00% -14.29% 0.00% 0.00% -
  Horiz. % 85.71% 85.71% 85.71% 85.71% 100.00% 100.00% 100.00%
Div Payout % 36.53 % 36.30 % 26.35 % 25.16 % 26.41 % 24.25 % 24.47 % 30.46%
  QoQ % 0.63% 37.76% 4.73% -4.73% 8.91% -0.90% -
  Horiz. % 149.28% 148.34% 107.68% 102.82% 107.93% 99.10% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 159,960 159,960 164,735 159,960 149,639 134,159 139,320 9.60%
  QoQ % 0.00% -2.90% 2.99% 6.90% 11.54% -3.70% -
  Horiz. % 114.81% 114.81% 118.24% 114.81% 107.41% 96.30% 100.00%
NOSH 516,000 516,000 514,800 516,000 516,000 516,000 516,000 -
  QoQ % 0.00% 0.23% -0.23% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 99.77% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 8.80 % 8.76 % 11.33 % 11.88 % 13.03 % 14.05 % 13.99 % -26.48%
  QoQ % 0.46% -22.68% -4.63% -8.83% -7.26% 0.43% -
  Horiz. % 62.90% 62.62% 80.99% 84.92% 93.14% 100.43% 100.00%
ROE 13.25 % 13.33 % 17.83 % 19.23 % 22.85 % 27.76 % 26.49 % -36.86%
  QoQ % -0.60% -25.24% -7.28% -15.84% -17.69% 4.79% -
  Horiz. % 50.02% 50.32% 67.31% 72.59% 86.26% 104.79% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 47.77 47.90 50.86 50.41 50.84 51.36 51.11 -4.39%
  QoQ % -0.27% -5.82% 0.89% -0.85% -1.01% 0.49% -
  Horiz. % 93.47% 93.72% 99.51% 98.63% 99.47% 100.49% 100.00%
EPS 4.11 4.13 5.71 5.96 6.63 7.22 7.15 -30.75%
  QoQ % -0.48% -27.67% -4.19% -10.11% -8.17% 0.98% -
  Horiz. % 57.48% 57.76% 79.86% 83.36% 92.73% 100.98% 100.00%
DPS 1.50 1.50 1.50 1.50 1.75 1.75 1.75 -9.72%
  QoQ % 0.00% 0.00% 0.00% -14.29% 0.00% 0.00% -
  Horiz. % 85.71% 85.71% 85.71% 85.71% 100.00% 100.00% 100.00%
NAPS 0.3100 0.3100 0.3200 0.3100 0.2900 0.2600 0.2700 9.60%
  QoQ % 0.00% -3.12% 3.23% 6.90% 11.54% -3.70% -
  Horiz. % 114.81% 114.81% 118.52% 114.81% 107.41% 96.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 47.77 47.90 50.74 50.41 50.84 51.36 51.11 -4.39%
  QoQ % -0.27% -5.60% 0.65% -0.85% -1.01% 0.49% -
  Horiz. % 93.47% 93.72% 99.28% 98.63% 99.47% 100.49% 100.00%
EPS 4.11 4.13 5.69 5.96 6.63 7.22 7.15 -30.75%
  QoQ % -0.48% -27.42% -4.53% -10.11% -8.17% 0.98% -
  Horiz. % 57.48% 57.76% 79.58% 83.36% 92.73% 100.98% 100.00%
DPS 1.50 1.50 1.50 1.50 1.75 1.75 1.75 -9.72%
  QoQ % 0.00% 0.00% 0.00% -14.29% 0.00% 0.00% -
  Horiz. % 85.71% 85.71% 85.71% 85.71% 100.00% 100.00% 100.00%
NAPS 0.3100 0.3100 0.3193 0.3100 0.2900 0.2600 0.2700 9.60%
  QoQ % 0.00% -2.91% 3.00% 6.90% 11.54% -3.70% -
  Horiz. % 114.81% 114.81% 118.26% 114.81% 107.41% 96.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.8150 0.9950 1.0200 1.0200 1.1600 1.1000 1.4600 -
P/RPS 1.71 2.08 2.01 2.02 2.28 2.14 2.86 -28.92%
  QoQ % -17.79% 3.48% -0.50% -11.40% 6.54% -25.17% -
  Horiz. % 59.79% 72.73% 70.28% 70.63% 79.72% 74.83% 100.00%
P/EPS 19.85 24.08 17.87 17.11 17.51 15.24 20.42 -1.86%
  QoQ % -17.57% 34.75% 4.44% -2.28% 14.90% -25.37% -
  Horiz. % 97.21% 117.92% 87.51% 83.79% 85.75% 74.63% 100.00%
EY 5.04 4.15 5.59 5.85 5.71 6.56 4.90 1.89%
  QoQ % 21.45% -25.76% -4.44% 2.45% -12.96% 33.88% -
  Horiz. % 102.86% 84.69% 114.08% 119.39% 116.53% 133.88% 100.00%
DY 1.84 1.51 1.47 1.47 1.51 1.59 1.20 32.80%
  QoQ % 21.85% 2.72% 0.00% -2.65% -5.03% 32.50% -
  Horiz. % 153.33% 125.83% 122.50% 122.50% 125.83% 132.50% 100.00%
P/NAPS 2.63 3.21 3.19 3.29 4.00 4.23 5.41 -38.04%
  QoQ % -18.07% 0.63% -3.04% -17.75% -5.44% -21.81% -
  Horiz. % 48.61% 59.33% 58.96% 60.81% 73.94% 78.19% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 17/11/16 17/08/16 27/05/16 24/02/16 19/11/15 19/08/15 -
Price 0.8800 0.8600 1.0300 1.0300 1.0500 1.1200 1.1600 -
P/RPS 1.84 1.80 2.03 2.04 2.07 2.18 2.27 -13.01%
  QoQ % 2.22% -11.33% -0.49% -1.45% -5.05% -3.96% -
  Horiz. % 81.06% 79.30% 89.43% 89.87% 91.19% 96.04% 100.00%
P/EPS 21.43 20.81 18.05 17.27 15.85 15.52 16.22 20.30%
  QoQ % 2.98% 15.29% 4.52% 8.96% 2.13% -4.32% -
  Horiz. % 132.12% 128.30% 111.28% 106.47% 97.72% 95.68% 100.00%
EY 4.67 4.80 5.54 5.79 6.31 6.44 6.17 -16.88%
  QoQ % -2.71% -13.36% -4.32% -8.24% -2.02% 4.38% -
  Horiz. % 75.69% 77.80% 89.79% 93.84% 102.27% 104.38% 100.00%
DY 1.70 1.74 1.46 1.46 1.67 1.56 1.51 8.18%
  QoQ % -2.30% 19.18% 0.00% -12.57% 7.05% 3.31% -
  Horiz. % 112.58% 115.23% 96.69% 96.69% 110.60% 103.31% 100.00%
P/NAPS 2.84 2.77 3.22 3.32 3.62 4.31 4.30 -24.06%
  QoQ % 2.53% -13.98% -3.01% -8.29% -16.01% 0.23% -
  Horiz. % 66.05% 64.42% 74.88% 77.21% 84.19% 100.23% 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
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

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!

TOP ARTICLES

1. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
2. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
3. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
4. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
7. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
8. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
PARTNERS & BROKERS