Highlights

[BOILERM] YoY Annualized Quarter Result on 2015-06-30 [#1]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 19-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Jun-2015  [#1]
Profit Trend QoQ -     -20.07%    YoY -     -22.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 CAGR
Revenue 217,340 181,740 246,880 240,072 296,568 206,120 168,188 4.43%
  YoY % 19.59% -26.39% 2.84% -19.05% 43.88% 22.55% -
  Horiz. % 129.22% 108.06% 146.79% 142.74% 176.33% 122.55% 100.00%
PBT 26,856 25,172 34,660 41,072 54,876 34,084 29,412 -1.52%
  YoY % 6.69% -27.37% -15.61% -25.15% 61.00% 15.88% -
  Horiz. % 91.31% 85.58% 117.84% 139.64% 186.58% 115.88% 100.00%
Tax -7,360 -6,208 -8,268 -9,776 -14,568 -8,732 -7,680 -0.72%
  YoY % -18.56% 24.92% 15.43% 32.89% -66.83% -13.70% -
  Horiz. % 95.83% 80.83% 107.66% 127.29% 189.69% 113.70% 100.00%
NP 19,496 18,964 26,392 31,296 40,308 25,352 21,732 -1.82%
  YoY % 2.81% -28.14% -15.67% -22.36% 58.99% 16.66% -
  Horiz. % 89.71% 87.26% 121.44% 144.01% 185.48% 116.66% 100.00%
NP to SH 19,728 18,664 25,740 31,296 40,308 25,352 21,732 -1.62%
  YoY % 5.70% -27.49% -17.75% -22.36% 58.99% 16.66% -
  Horiz. % 90.78% 85.88% 118.44% 144.01% 185.48% 116.66% 100.00%
Tax Rate 27.41 % 24.66 % 23.85 % 23.80 % 26.55 % 25.62 % 26.11 % 0.82%
  YoY % 11.15% 3.40% 0.21% -10.36% 3.63% -1.88% -
  Horiz. % 104.98% 94.45% 91.34% 91.15% 101.69% 98.12% 100.00%
Total Cost 197,844 162,776 220,488 208,776 256,260 180,768 146,456 5.21%
  YoY % 21.54% -26.17% 5.61% -18.53% 41.76% 23.43% -
  Horiz. % 135.09% 111.14% 150.55% 142.55% 174.97% 123.43% 100.00%
Net Worth 190,920 175,440 165,119 139,320 116,099 85,140 64,500 20.13%
  YoY % 8.82% 6.25% 18.52% 20.00% 36.36% 32.00% -
  Horiz. % 296.00% 272.00% 256.00% 216.00% 180.00% 132.00% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 CAGR
Net Worth 190,920 175,440 165,119 139,320 116,099 85,140 64,500 20.13%
  YoY % 8.82% 6.25% 18.52% 20.00% 36.36% 32.00% -
  Horiz. % 296.00% 272.00% 256.00% 216.00% 180.00% 132.00% 100.00%
NOSH 516,000 516,000 516,000 516,000 258,000 258,000 258,000 12.43%
  YoY % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 200.00% 200.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 CAGR
NP Margin 8.97 % 10.43 % 10.69 % 13.04 % 13.59 % 12.30 % 12.92 % -5.98%
  YoY % -14.00% -2.43% -18.02% -4.05% 10.49% -4.80% -
  Horiz. % 69.43% 80.73% 82.74% 100.93% 105.19% 95.20% 100.00%
ROE 10.33 % 10.64 % 15.59 % 22.46 % 34.72 % 29.78 % 33.69 % -18.11%
  YoY % -2.91% -31.75% -30.59% -35.31% 16.59% -11.61% -
  Horiz. % 30.66% 31.58% 46.27% 66.67% 103.06% 88.39% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 CAGR
RPS 42.12 35.22 47.84 46.53 114.95 79.89 65.19 -7.12%
  YoY % 19.59% -26.38% 2.82% -59.52% 43.89% 22.55% -
  Horiz. % 64.61% 54.03% 73.39% 71.38% 176.33% 122.55% 100.00%
EPS 3.84 3.60 5.00 6.08 15.64 9.84 8.44 -12.46%
  YoY % 6.67% -28.00% -17.76% -61.13% 58.94% 16.59% -
  Horiz. % 45.50% 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 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3700 0.3400 0.3200 0.2700 0.4500 0.3300 0.2500 6.85%
  YoY % 8.82% 6.25% 18.52% -40.00% 36.36% 32.00% -
  Horiz. % 148.00% 136.00% 128.00% 108.00% 180.00% 132.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 CAGR
RPS 42.12 35.22 47.84 46.53 57.47 39.95 32.59 4.43%
  YoY % 19.59% -26.38% 2.82% -19.04% 43.85% 22.58% -
  Horiz. % 129.24% 108.07% 146.79% 142.77% 176.34% 122.58% 100.00%
EPS 3.84 3.60 5.00 6.08 7.81 4.91 4.21 -1.54%
  YoY % 6.67% -28.00% -17.76% -22.15% 59.06% 16.63% -
  Horiz. % 91.21% 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 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3700 0.3400 0.3200 0.2700 0.2250 0.1650 0.1250 20.13%
  YoY % 8.82% 6.25% 18.52% 20.00% 36.36% 32.00% -
  Horiz. % 296.00% 272.00% 256.00% 216.00% 180.00% 132.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 31/07/12 -
Price 0.6850 0.9350 1.0200 1.4600 2.9900 1.3900 0.7700 -
P/RPS 1.63 2.65 2.13 3.14 2.60 1.74 1.18 5.61%
  YoY % -38.49% 24.41% -32.17% 20.77% 49.43% 47.46% -
  Horiz. % 138.14% 224.58% 180.51% 266.10% 220.34% 147.46% 100.00%
P/EPS 17.92 25.85 20.45 24.07 19.14 14.15 9.14 12.05%
  YoY % -30.68% 26.41% -15.04% 25.76% 35.27% 54.81% -
  Horiz. % 196.06% 282.82% 223.74% 263.35% 209.41% 154.81% 100.00%
EY 5.58 3.87 4.89 4.15 5.23 7.07 10.94 -10.75%
  YoY % 44.19% -20.86% 17.83% -20.65% -26.03% -35.37% -
  Horiz. % 51.01% 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 1.85 2.75 3.19 5.41 6.64 4.21 3.08 -8.25%
  YoY % -32.73% -13.79% -41.04% -18.52% 57.72% 36.69% -
  Horiz. % 60.06% 89.29% 103.57% 175.65% 215.58% 136.69% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 CAGR
Date 23/08/18 22/08/17 17/08/16 19/08/15 19/08/14 20/08/13 13/09/12 -
Price 0.7250 0.9000 1.0300 1.1600 3.3500 1.7500 0.8300 -
P/RPS 1.72 2.56 2.15 2.49 2.91 2.19 1.27 5.26%
  YoY % -32.81% 19.07% -13.65% -14.43% 32.88% 72.44% -
  Horiz. % 135.43% 201.57% 169.29% 196.06% 229.13% 172.44% 100.00%
P/EPS 18.96 24.88 20.65 19.13 21.44 17.81 9.85 11.70%
  YoY % -23.79% 20.48% 7.95% -10.77% 20.38% 80.81% -
  Horiz. % 192.49% 252.59% 209.64% 194.21% 217.66% 180.81% 100.00%
EY 5.27 4.02 4.84 5.23 4.66 5.62 10.15 -10.48%
  YoY % 31.09% -16.94% -7.46% 12.23% -17.08% -44.63% -
  Horiz. % 51.92% 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 1.96 2.65 3.22 4.30 7.44 5.30 3.32 -8.52%
  YoY % -26.04% -17.70% -25.12% -42.20% 40.38% 59.64% -
  Horiz. % 59.04% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers