Highlights

[BOILERM] YoY Annualized Quarter Result on 2014-06-30 [#1]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 19-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Jun-2014  [#1]
Profit Trend QoQ -     29.96%    YoY -     58.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 CAGR
Revenue 181,740 246,880 240,072 296,568 206,120 168,188 - -
  YoY % -26.39% 2.84% -19.05% 43.88% 22.55% 0.00% -
  Horiz. % 108.06% 146.79% 142.74% 176.33% 122.55% 100.00% -
PBT 25,172 34,660 41,072 54,876 34,084 29,412 - -
  YoY % -27.37% -15.61% -25.15% 61.00% 15.88% 0.00% -
  Horiz. % 85.58% 117.84% 139.64% 186.58% 115.88% 100.00% -
Tax -6,208 -8,268 -9,776 -14,568 -8,732 -7,680 - -
  YoY % 24.92% 15.43% 32.89% -66.83% -13.70% 0.00% -
  Horiz. % 80.83% 107.66% 127.29% 189.69% 113.70% 100.00% -
NP 18,964 26,392 31,296 40,308 25,352 21,732 - -
  YoY % -28.14% -15.67% -22.36% 58.99% 16.66% 0.00% -
  Horiz. % 87.26% 121.44% 144.01% 185.48% 116.66% 100.00% -
NP to SH 18,664 25,740 31,296 40,308 25,352 21,732 - -
  YoY % -27.49% -17.75% -22.36% 58.99% 16.66% 0.00% -
  Horiz. % 85.88% 118.44% 144.01% 185.48% 116.66% 100.00% -
Tax Rate 24.66 % 23.85 % 23.80 % 26.55 % 25.62 % 26.11 % - % -
  YoY % 3.40% 0.21% -10.36% 3.63% -1.88% 0.00% -
  Horiz. % 94.45% 91.34% 91.15% 101.69% 98.12% 100.00% -
Total Cost 162,776 220,488 208,776 256,260 180,768 146,456 - -
  YoY % -26.17% 5.61% -18.53% 41.76% 23.43% 0.00% -
  Horiz. % 111.14% 150.55% 142.55% 174.97% 123.43% 100.00% -
Net Worth 175,440 165,119 139,320 116,099 85,140 64,500 - -
  YoY % 6.25% 18.52% 20.00% 36.36% 32.00% 0.00% -
  Horiz. % 272.00% 256.00% 216.00% 180.00% 132.00% 100.00% -
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 CAGR
Net Worth 175,440 165,119 139,320 116,099 85,140 64,500 - -
  YoY % 6.25% 18.52% 20.00% 36.36% 32.00% 0.00% -
  Horiz. % 272.00% 256.00% 216.00% 180.00% 132.00% 100.00% -
NOSH 516,000 516,000 516,000 258,000 258,000 258,000 258,000 14.86%
  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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 CAGR
NP Margin 10.43 % 10.69 % 13.04 % 13.59 % 12.30 % 12.92 % - % -
  YoY % -2.43% -18.02% -4.05% 10.49% -4.80% 0.00% -
  Horiz. % 80.73% 82.74% 100.93% 105.19% 95.20% 100.00% -
ROE 10.64 % 15.59 % 22.46 % 34.72 % 29.78 % 33.69 % - % -
  YoY % -31.75% -30.59% -35.31% 16.59% -11.61% 0.00% -
  Horiz. % 31.58% 46.27% 66.67% 103.06% 88.39% 100.00% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 CAGR
RPS 35.22 47.84 46.53 114.95 79.89 65.19 - -
  YoY % -26.38% 2.82% -59.52% 43.89% 22.55% 0.00% -
  Horiz. % 54.03% 73.39% 71.38% 176.33% 122.55% 100.00% -
EPS 3.60 5.00 6.08 15.64 9.84 8.44 - -
  YoY % -28.00% -17.76% -61.13% 58.94% 16.59% 0.00% -
  Horiz. % 42.65% 59.24% 72.04% 185.31% 116.59% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3400 0.3200 0.2700 0.4500 0.3300 0.2500 - -
  YoY % 6.25% 18.52% -40.00% 36.36% 32.00% 0.00% -
  Horiz. % 136.00% 128.00% 108.00% 180.00% 132.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 516,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 CAGR
RPS 35.22 47.84 46.53 57.47 39.95 32.59 - -
  YoY % -26.38% 2.82% -19.04% 43.85% 22.58% 0.00% -
  Horiz. % 108.07% 146.79% 142.77% 176.34% 122.58% 100.00% -
EPS 3.60 5.00 6.08 7.81 4.91 4.21 - -
  YoY % -28.00% -17.76% -22.15% 59.06% 16.63% 0.00% -
  Horiz. % 85.51% 118.76% 144.42% 185.51% 116.63% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3400 0.3200 0.2700 0.2250 0.1650 0.1250 - -
  YoY % 6.25% 18.52% 20.00% 36.36% 32.00% 0.00% -
  Horiz. % 272.00% 256.00% 216.00% 180.00% 132.00% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 31/07/12 29/06/12 -
Price 0.9350 1.0200 1.4600 2.9900 1.3900 0.7700 0.7800 -
P/RPS 2.65 2.13 3.14 2.60 1.74 1.18 0.00 -
  YoY % 24.41% -32.17% 20.77% 49.43% 47.46% 0.00% -
  Horiz. % 224.58% 180.51% 266.10% 220.34% 147.46% 100.00% -
P/EPS 25.85 20.45 24.07 19.14 14.15 9.14 0.00 -
  YoY % 26.41% -15.04% 25.76% 35.27% 54.81% 0.00% -
  Horiz. % 282.82% 223.74% 263.35% 209.41% 154.81% 100.00% -
EY 3.87 4.89 4.15 5.23 7.07 10.94 0.00 -
  YoY % -20.86% 17.83% -20.65% -26.03% -35.37% 0.00% -
  Horiz. % 35.37% 44.70% 37.93% 47.81% 64.63% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.75 3.19 5.41 6.64 4.21 3.08 0.00 -
  YoY % -13.79% -41.04% -18.52% 57.72% 36.69% 0.00% -
  Horiz. % 89.29% 103.57% 175.65% 215.58% 136.69% 100.00% -
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 CAGR
Date 22/08/17 17/08/16 19/08/15 19/08/14 20/08/13 13/09/12 - -
Price 0.9000 1.0300 1.1600 3.3500 1.7500 0.8300 0.0000 -
P/RPS 2.56 2.15 2.49 2.91 2.19 1.27 0.00 -
  YoY % 19.07% -13.65% -14.43% 32.88% 72.44% 0.00% -
  Horiz. % 201.57% 169.29% 196.06% 229.13% 172.44% 100.00% -
P/EPS 24.88 20.65 19.13 21.44 17.81 9.85 0.00 -
  YoY % 20.48% 7.95% -10.77% 20.38% 80.81% 0.00% -
  Horiz. % 252.59% 209.64% 194.21% 217.66% 180.81% 100.00% -
EY 4.02 4.84 5.23 4.66 5.62 10.15 0.00 -
  YoY % -16.94% -7.46% 12.23% -17.08% -44.63% 0.00% -
  Horiz. % 39.61% 47.68% 51.53% 45.91% 55.37% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.65 3.22 4.30 7.44 5.30 3.32 0.00 -
  YoY % -17.70% -25.12% -42.20% 40.38% 59.64% 0.00% -
  Horiz. % 79.82% 96.99% 129.52% 224.10% 159.64% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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