Highlights

[BOILERM] YoY Annualized Quarter Result on 2013-09-30 [#2]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 25-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     6.41%    YoY -     26.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 232,388 258,310 284,056 213,648 174,500 143,436 0 -
  YoY % -10.04% -9.06% 32.96% 22.43% 21.66% 0.00% -
  Horiz. % 162.02% 180.09% 198.04% 148.95% 121.66% 100.00% -
PBT 27,292 51,132 58,406 36,334 29,028 18,936 0 -
  YoY % -46.62% -12.45% 60.75% 25.17% 53.30% 0.00% -
  Horiz. % 144.13% 270.03% 308.44% 191.88% 153.30% 100.00% -
Tax -6,646 -12,018 -15,462 -9,358 -7,680 -4,490 0 -
  YoY % 44.70% 22.27% -65.23% -21.85% -71.05% 0.00% -
  Horiz. % 148.02% 267.66% 344.37% 208.42% 171.05% 100.00% -
NP 20,646 39,114 42,944 26,976 21,348 14,446 0 -
  YoY % -47.22% -8.92% 59.19% 26.36% 47.78% 0.00% -
  Horiz. % 142.92% 270.76% 297.27% 186.74% 147.78% 100.00% -
NP to SH 20,220 39,114 42,944 26,976 21,348 13,710 0 -
  YoY % -48.30% -8.92% 59.19% 26.36% 55.71% 0.00% -
  Horiz. % 147.48% 285.30% 313.23% 196.76% 155.71% 100.00% -
Tax Rate 24.35 % 23.50 % 26.47 % 25.76 % 26.46 % 23.71 % - % -
  YoY % 3.62% -11.22% 2.76% -2.65% 11.60% 0.00% -
  Horiz. % 102.70% 99.11% 111.64% 108.65% 111.60% 100.00% -
Total Cost 211,742 219,196 241,112 186,672 153,152 128,990 0 -
  YoY % -3.40% -9.09% 29.16% 21.89% 18.73% 0.00% -
  Horiz. % 164.15% 169.93% 186.92% 144.72% 118.73% 100.00% -
Net Worth 159,960 134,159 116,099 85,140 69,660 44,067 - -
  YoY % 19.23% 15.56% 36.36% 22.22% 58.07% 0.00% -
  Horiz. % 362.99% 304.44% 263.46% 193.20% 158.07% 100.00% -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - - - 6,120 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 44.64 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 159,960 134,159 116,099 85,140 69,660 44,067 - -
  YoY % 19.23% 15.56% 36.36% 22.22% 58.07% 0.00% -
  Horiz. % 362.99% 304.44% 263.46% 193.20% 158.07% 100.00% -
NOSH 516,000 516,000 258,000 258,000 258,000 244,821 - -
  YoY % 0.00% 100.00% 0.00% 0.00% 5.38% 0.00% -
  Horiz. % 210.77% 210.77% 105.38% 105.38% 105.38% 100.00% -
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 8.88 % 15.14 % 15.12 % 12.63 % 12.23 % 10.07 % - % -
  YoY % -41.35% 0.13% 19.71% 3.27% 21.45% 0.00% -
  Horiz. % 88.18% 150.35% 150.15% 125.42% 121.45% 100.00% -
ROE 12.64 % 29.15 % 36.99 % 31.68 % 30.65 % 31.11 % - % -
  YoY % -56.64% -21.19% 16.76% 3.36% -1.48% 0.00% -
  Horiz. % 40.63% 93.70% 118.90% 101.83% 98.52% 100.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 45.04 50.06 110.10 82.81 67.64 58.59 - -
  YoY % -10.03% -54.53% 32.95% 22.43% 15.45% 0.00% -
  Horiz. % 76.87% 85.44% 187.92% 141.34% 115.45% 100.00% -
EPS 3.92 7.58 16.64 10.46 8.28 5.60 0.00 -
  YoY % -48.28% -54.45% 59.08% 26.33% 47.86% 0.00% -
  Horiz. % 70.00% 135.36% 297.14% 186.79% 147.86% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.3100 0.2600 0.4500 0.3300 0.2700 0.1800 - -
  YoY % 19.23% -42.22% 36.36% 22.22% 50.00% 0.00% -
  Horiz. % 172.22% 144.44% 250.00% 183.33% 150.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 45.04 50.06 55.05 41.40 33.82 27.80 - -
  YoY % -10.03% -9.06% 32.97% 22.41% 21.65% 0.00% -
  Horiz. % 162.01% 180.07% 198.02% 148.92% 121.65% 100.00% -
EPS 3.92 7.58 8.32 5.23 4.14 2.66 0.00 -
  YoY % -48.28% -8.89% 59.08% 26.33% 55.64% 0.00% -
  Horiz. % 147.37% 284.96% 312.78% 196.62% 155.64% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 1.19 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.3100 0.2600 0.2250 0.1650 0.1350 0.0854 - -
  YoY % 19.23% 15.56% 36.36% 22.22% 58.08% 0.00% -
  Horiz. % 363.00% 304.45% 263.47% 193.21% 158.08% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 - -
Price 0.9950 1.1000 3.5600 1.7600 0.8800 0.6550 0.0000 -
P/RPS 2.21 2.20 3.23 2.13 1.30 1.12 0.00 -
  YoY % 0.45% -31.89% 51.64% 63.85% 16.07% 0.00% -
  Horiz. % 197.32% 196.43% 288.39% 190.18% 116.07% 100.00% -
P/EPS 25.39 14.51 21.39 16.83 10.64 11.70 0.00 -
  YoY % 74.98% -32.16% 27.09% 58.18% -9.06% 0.00% -
  Horiz. % 217.01% 124.02% 182.82% 143.85% 90.94% 100.00% -
EY 3.94 6.89 4.68 5.94 9.40 8.55 0.00 -
  YoY % -42.82% 47.22% -21.21% -36.81% 9.94% 0.00% -
  Horiz. % 46.08% 80.58% 54.74% 69.47% 109.94% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 3.82 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 3.21 4.23 7.91 5.33 3.26 3.64 0.00 -
  YoY % -24.11% -46.52% 48.41% 63.50% -10.44% 0.00% -
  Horiz. % 88.19% 116.21% 217.31% 146.43% 89.56% 100.00% -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10 CAGR
Date 17/11/16 19/11/15 18/11/14 25/11/13 14/12/12 16/12/11 - -
Price 0.8600 1.1200 1.6300 2.4000 0.8700 0.8450 0.0000 -
P/RPS 1.91 2.24 1.48 2.90 1.29 1.44 0.00 -
  YoY % -14.73% 51.35% -48.97% 124.81% -10.42% 0.00% -
  Horiz. % 132.64% 155.56% 102.78% 201.39% 89.58% 100.00% -
P/EPS 21.95 14.78 9.79 22.95 10.51 15.09 0.00 -
  YoY % 48.51% 50.97% -57.34% 118.36% -30.35% 0.00% -
  Horiz. % 145.46% 97.95% 64.88% 152.09% 69.65% 100.00% -
EY 4.56 6.77 10.21 4.36 9.51 6.63 0.00 -
  YoY % -32.64% -33.69% 134.17% -54.15% 43.44% 0.00% -
  Horiz. % 68.78% 102.11% 154.00% 65.76% 143.44% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 2.96 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.77 4.31 3.62 7.27 3.22 4.69 0.00 -
  YoY % -35.73% 19.06% -50.21% 125.78% -31.34% 0.00% -
  Horiz. % 59.06% 91.90% 77.19% 155.01% 68.66% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers