Highlights

[BOILERM] YoY Annual (Unaudited) 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 YoY -     30.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/04/11 CAGR
Revenue 237,190 260,109 277,875 242,020 165,834 149,657 120,155 12.17%
  YoY % -8.81% -6.39% 14.81% 45.94% 10.81% 24.55% -
  Horiz. % 197.40% 216.48% 231.26% 201.42% 138.02% 124.55% 100.00%
PBT 32,391 39,582 52,167 38,180 30,193 22,237 18,021 10.41%
  YoY % -18.17% -24.12% 36.63% 26.45% 35.78% 23.39% -
  Horiz. % 179.74% 219.64% 289.48% 211.86% 167.54% 123.39% 100.00%
Tax -8,533 -8,692 -13,012 -7,164 -6,458 -2,960 -4,134 13.01%
  YoY % 1.83% 33.20% -81.63% -10.93% -118.18% 28.40% -
  Horiz. % 206.41% 210.26% 314.76% 173.29% 156.22% 71.60% 100.00%
NP 23,858 30,890 39,155 31,016 23,735 19,277 13,887 9.57%
  YoY % -22.76% -21.11% 26.24% 30.68% 23.13% 38.81% -
  Horiz. % 171.80% 222.44% 281.95% 223.35% 170.92% 138.81% 100.00%
NP to SH 23,053 30,767 39,155 31,016 23,735 19,277 13,887 8.93%
  YoY % -25.07% -21.42% 26.24% 30.68% 23.13% 38.81% -
  Horiz. % 166.00% 221.55% 281.95% 223.35% 170.92% 138.81% 100.00%
Tax Rate 26.34 % 21.96 % 24.94 % 18.76 % 21.39 % 13.31 % 22.94 % 2.36%
  YoY % 19.95% -11.95% 32.94% -12.30% 60.71% -41.98% -
  Horiz. % 114.82% 95.73% 108.72% 81.78% 93.24% 58.02% 100.00%
Total Cost 213,332 229,219 238,720 211,004 142,099 130,380 106,268 12.49%
  YoY % -6.93% -3.98% 13.14% 48.49% 8.99% 22.69% -
  Horiz. % 200.75% 215.70% 224.64% 198.56% 133.72% 122.69% 100.00%
Net Worth 170,280 159,960 129,000 105,779 79,980 59,340 43,860 25.73%
  YoY % 6.45% 24.00% 21.95% 32.26% 34.78% 35.29% -
  Horiz. % 388.24% 364.71% 294.12% 241.18% 182.35% 135.29% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/04/11 CAGR
Div 7,740 7,740 - 7,740 5,160 7,095 - -
  YoY % 0.00% 0.00% 0.00% 50.00% -27.27% 0.00% -
  Horiz. % 109.09% 109.09% 0.00% 109.09% 72.73% 100.00% -
Div Payout % 33.57 % 25.16 % - % 24.95 % 21.74 % 36.81 % - % -
  YoY % 33.43% 0.00% 0.00% 14.77% -40.94% 0.00% -
  Horiz. % 91.20% 68.35% 0.00% 67.78% 59.06% 100.00% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/04/11 CAGR
Net Worth 170,280 159,960 129,000 105,779 79,980 59,340 43,860 25.73%
  YoY % 6.45% 24.00% 21.95% 32.26% 34.78% 35.29% -
  Horiz. % 388.24% 364.71% 294.12% 241.18% 182.35% 135.29% 100.00%
NOSH 516,000 516,000 516,000 258,000 258,000 258,000 258,000 12.41%
  YoY % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 200.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/04/11 CAGR
NP Margin 10.06 % 11.88 % 14.09 % 12.82 % 14.31 % 12.88 % 11.56 % -2.32%
  YoY % -15.32% -15.68% 9.91% -10.41% 11.10% 11.42% -
  Horiz. % 87.02% 102.77% 121.89% 110.90% 123.79% 111.42% 100.00%
ROE 13.54 % 19.23 % 30.35 % 29.32 % 29.68 % 32.49 % 31.66 % -13.36%
  YoY % -29.59% -36.64% 3.51% -1.21% -8.65% 2.62% -
  Horiz. % 42.77% 60.74% 95.86% 92.61% 93.75% 102.62% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/04/11 CAGR
RPS 45.97 50.41 53.85 93.81 64.28 58.01 46.57 -0.22%
  YoY % -8.81% -6.39% -42.60% 45.94% 10.81% 24.57% -
  Horiz. % 98.71% 108.25% 115.63% 201.44% 138.03% 124.57% 100.00%
EPS 4.47 5.96 7.59 12.02 9.20 7.47 6.21 -5.40%
  YoY % -25.00% -21.48% -36.86% 30.65% 23.16% 20.29% -
  Horiz. % 71.98% 95.97% 122.22% 193.56% 148.15% 120.29% 100.00%
DPS 1.50 1.50 0.00 3.00 2.00 2.75 0.00 -
  YoY % 0.00% 0.00% 0.00% 50.00% -27.27% 0.00% -
  Horiz. % 54.55% 54.55% 0.00% 109.09% 72.73% 100.00% -
NAPS 0.3300 0.3100 0.2500 0.4100 0.3100 0.2300 0.1700 11.85%
  YoY % 6.45% 24.00% -39.02% 32.26% 34.78% 35.29% -
  Horiz. % 194.12% 182.35% 147.06% 241.18% 182.35% 135.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/04/11 CAGR
RPS 45.97 50.41 53.85 46.90 32.14 29.00 23.29 12.16%
  YoY % -8.81% -6.39% 14.82% 45.92% 10.83% 24.52% -
  Horiz. % 197.38% 216.44% 231.22% 201.37% 138.00% 124.52% 100.00%
EPS 4.47 5.96 7.59 6.01 4.60 3.74 2.69 8.95%
  YoY % -25.00% -21.48% 26.29% 30.65% 22.99% 39.03% -
  Horiz. % 166.17% 221.56% 282.16% 223.42% 171.00% 139.03% 100.00%
DPS 1.50 1.50 0.00 1.50 1.00 1.38 0.00 -
  YoY % 0.00% 0.00% 0.00% 50.00% -27.54% 0.00% -
  Horiz. % 108.70% 108.70% 0.00% 108.70% 72.46% 100.00% -
NAPS 0.3300 0.3100 0.2500 0.2050 0.1550 0.1150 0.0850 25.73%
  YoY % 6.45% 24.00% 21.95% 32.26% 34.78% 35.29% -
  Horiz. % 388.24% 364.71% 294.12% 241.18% 182.35% 135.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/04/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/04/12 - -
Price 0.8450 1.0200 1.4800 2.9500 0.9950 0.7650 0.0000 -
P/RPS 1.84 2.02 2.75 3.14 1.55 1.32 0.00 -
  YoY % -8.91% -26.55% -12.42% 102.58% 17.42% 0.00% -
  Horiz. % 139.39% 153.03% 208.33% 237.88% 117.42% 100.00% -
P/EPS 18.91 17.11 19.50 24.54 10.82 10.24 0.00 -
  YoY % 10.52% -12.26% -20.54% 126.80% 5.66% 0.00% -
  Horiz. % 184.67% 167.09% 190.43% 239.65% 105.66% 100.00% -
EY 5.29 5.85 5.13 4.08 9.25 9.77 0.00 -
  YoY % -9.57% 14.04% 25.74% -55.89% -5.32% 0.00% -
  Horiz. % 54.15% 59.88% 52.51% 41.76% 94.68% 100.00% -
DY 1.78 1.47 0.00 1.02 2.01 3.59 0.00 -
  YoY % 21.09% 0.00% 0.00% -49.25% -44.01% 0.00% -
  Horiz. % 49.58% 40.95% 0.00% 28.41% 55.99% 100.00% -
P/NAPS 2.56 3.29 5.92 7.20 3.21 3.33 0.00 -
  YoY % -22.19% -44.43% -17.78% 124.30% -3.60% 0.00% -
  Horiz. % 76.88% 98.80% 177.78% 216.22% 96.40% 100.00% -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/04/11 CAGR
Date 24/05/17 27/05/16 21/05/15 21/05/14 29/05/13 28/06/12 24/06/11 -
Price 1.0500 1.0300 1.4800 3.0000 1.4000 0.7700 0.6950 -
P/RPS 2.28 2.04 2.75 3.20 2.18 1.33 1.49 7.45%
  YoY % 11.76% -25.82% -14.06% 46.79% 63.91% -10.74% -
  Horiz. % 153.02% 136.91% 184.56% 214.77% 146.31% 89.26% 100.00%
P/EPS 23.50 17.27 19.50 24.95 15.22 10.31 12.91 10.64%
  YoY % 36.07% -11.44% -21.84% 63.93% 47.62% -20.14% -
  Horiz. % 182.03% 133.77% 151.05% 193.26% 117.89% 79.86% 100.00%
EY 4.25 5.79 5.13 4.01 6.57 9.70 7.74 -9.63%
  YoY % -26.60% 12.87% 27.93% -38.96% -32.27% 25.32% -
  Horiz. % 54.91% 74.81% 66.28% 51.81% 84.88% 125.32% 100.00%
DY 1.43 1.46 0.00 1.00 1.43 3.57 0.00 -
  YoY % -2.05% 0.00% 0.00% -30.07% -59.94% 0.00% -
  Horiz. % 40.06% 40.90% 0.00% 28.01% 40.06% 100.00% -
P/NAPS 3.18 3.32 5.92 7.32 4.52 3.35 4.09 -4.16%
  YoY % -4.22% -43.92% -19.13% 61.95% 34.93% -18.09% -
  Horiz. % 77.75% 81.17% 144.74% 178.97% 110.51% 81.91% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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