Highlights

[BOILERM] YoY Annualized Quarter Result on 2014-09-30 [#2]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 18-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     6.54%    YoY -     59.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 CAGR
Revenue 202,476 232,388 258,310 284,056 213,648 174,500 143,436 6.00%
  YoY % -12.87% -10.04% -9.06% 32.96% 22.43% 21.66% -
  Horiz. % 141.16% 162.02% 180.09% 198.04% 148.95% 121.66% 100.00%
PBT 25,658 27,292 51,132 58,406 36,334 29,028 18,936 5.27%
  YoY % -5.99% -46.62% -12.45% 60.75% 25.17% 53.30% -
  Horiz. % 135.50% 144.13% 270.03% 308.44% 191.88% 153.30% 100.00%
Tax -6,410 -6,646 -12,018 -15,462 -9,358 -7,680 -4,490 6.20%
  YoY % 3.55% 44.70% 22.27% -65.23% -21.85% -71.05% -
  Horiz. % 142.76% 148.02% 267.66% 344.37% 208.42% 171.05% 100.00%
NP 19,248 20,646 39,114 42,944 26,976 21,348 14,446 4.97%
  YoY % -6.77% -47.22% -8.92% 59.19% 26.36% 47.78% -
  Horiz. % 133.24% 142.92% 270.76% 297.27% 186.74% 147.78% 100.00%
NP to SH 18,936 20,220 39,114 42,944 26,976 21,348 13,710 5.61%
  YoY % -6.35% -48.30% -8.92% 59.19% 26.36% 55.71% -
  Horiz. % 138.12% 147.48% 285.30% 313.23% 196.76% 155.71% 100.00%
Tax Rate 24.98 % 24.35 % 23.50 % 26.47 % 25.76 % 26.46 % 23.71 % 0.89%
  YoY % 2.59% 3.62% -11.22% 2.76% -2.65% 11.60% -
  Horiz. % 105.36% 102.70% 99.11% 111.64% 108.65% 111.60% 100.00%
Total Cost 183,228 211,742 219,196 241,112 186,672 153,152 128,990 6.11%
  YoY % -13.47% -3.40% -9.09% 29.16% 21.89% 18.73% -
  Horiz. % 142.05% 164.15% 169.93% 186.92% 144.72% 118.73% 100.00%
Net Worth 175,440 159,960 134,159 116,099 85,140 69,660 44,067 26.28%
  YoY % 9.68% 19.23% 15.56% 36.36% 22.22% 58.07% -
  Horiz. % 398.11% 362.99% 304.44% 263.46% 193.20% 158.07% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 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% 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% 0.00% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 CAGR
Net Worth 175,440 159,960 134,159 116,099 85,140 69,660 44,067 26.28%
  YoY % 9.68% 19.23% 15.56% 36.36% 22.22% 58.07% -
  Horiz. % 398.11% 362.99% 304.44% 263.46% 193.20% 158.07% 100.00%
NOSH 516,000 516,000 516,000 258,000 258,000 258,000 244,821 13.42%
  YoY % 0.00% 0.00% 100.00% 0.00% 0.00% 5.38% -
  Horiz. % 210.77% 210.77% 210.77% 105.38% 105.38% 105.38% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 CAGR
NP Margin 9.51 % 8.88 % 15.14 % 15.12 % 12.63 % 12.23 % 10.07 % -0.96%
  YoY % 7.09% -41.35% 0.13% 19.71% 3.27% 21.45% -
  Horiz. % 94.44% 88.18% 150.35% 150.15% 125.42% 121.45% 100.00%
ROE 10.79 % 12.64 % 29.15 % 36.99 % 31.68 % 30.65 % 31.11 % -16.38%
  YoY % -14.64% -56.64% -21.19% 16.76% 3.36% -1.48% -
  Horiz. % 34.68% 40.63% 93.70% 118.90% 101.83% 98.52% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 CAGR
RPS 39.24 45.04 50.06 110.10 82.81 67.64 58.59 -6.55%
  YoY % -12.88% -10.03% -54.53% 32.95% 22.43% 15.45% -
  Horiz. % 66.97% 76.87% 85.44% 187.92% 141.34% 115.45% 100.00%
EPS 3.66 3.92 7.58 16.64 10.46 8.28 5.60 -6.93%
  YoY % -6.63% -48.28% -54.45% 59.08% 26.33% 47.86% -
  Horiz. % 65.36% 70.00% 135.36% 297.14% 186.79% 147.86% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.3400 0.3100 0.2600 0.4500 0.3300 0.2700 0.1800 11.34%
  YoY % 9.68% 19.23% -42.22% 36.36% 22.22% 50.00% -
  Horiz. % 188.89% 172.22% 144.44% 250.00% 183.33% 150.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 CAGR
RPS 39.24 45.04 50.06 55.05 41.40 33.82 27.80 5.99%
  YoY % -12.88% -10.03% -9.06% 32.97% 22.41% 21.65% -
  Horiz. % 141.15% 162.01% 180.07% 198.02% 148.92% 121.65% 100.00%
EPS 3.66 3.92 7.58 8.32 5.23 4.14 2.66 5.54%
  YoY % -6.63% -48.28% -8.89% 59.08% 26.33% 55.64% -
  Horiz. % 137.59% 147.37% 284.96% 312.78% 196.62% 155.64% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.19 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.3400 0.3100 0.2600 0.2250 0.1650 0.1350 0.0854 26.28%
  YoY % 9.68% 19.23% 15.56% 36.36% 22.22% 58.08% -
  Horiz. % 398.13% 363.00% 304.45% 263.47% 193.21% 158.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 -
Price 0.9100 0.9950 1.1000 3.5600 1.7600 0.8800 0.6550 -
P/RPS 2.32 2.21 2.20 3.23 2.13 1.30 1.12 13.09%
  YoY % 4.98% 0.45% -31.89% 51.64% 63.85% 16.07% -
  Horiz. % 207.14% 197.32% 196.43% 288.39% 190.18% 116.07% 100.00%
P/EPS 24.80 25.39 14.51 21.39 16.83 10.64 11.70 13.53%
  YoY % -2.32% 74.98% -32.16% 27.09% 58.18% -9.06% -
  Horiz. % 211.97% 217.01% 124.02% 182.82% 143.85% 90.94% 100.00%
EY 4.03 3.94 6.89 4.68 5.94 9.40 8.55 -11.93%
  YoY % 2.28% -42.82% 47.22% -21.21% -36.81% 9.94% -
  Horiz. % 47.13% 46.08% 80.58% 54.74% 69.47% 109.94% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.82 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.68 3.21 4.23 7.91 5.33 3.26 3.64 -5.04%
  YoY % -16.51% -24.11% -46.52% 48.41% 63.50% -10.44% -
  Horiz. % 73.63% 88.19% 116.21% 217.31% 146.43% 89.56% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 CAGR
Date 22/11/17 17/11/16 19/11/15 18/11/14 25/11/13 14/12/12 16/12/11 -
Price 0.8350 0.8600 1.1200 1.6300 2.4000 0.8700 0.8450 -
P/RPS 2.13 1.91 2.24 1.48 2.90 1.29 1.44 6.84%
  YoY % 11.52% -14.73% 51.35% -48.97% 124.81% -10.42% -
  Horiz. % 147.92% 132.64% 155.56% 102.78% 201.39% 89.58% 100.00%
P/EPS 22.75 21.95 14.78 9.79 22.95 10.51 15.09 7.18%
  YoY % 3.64% 48.51% 50.97% -57.34% 118.36% -30.35% -
  Horiz. % 150.76% 145.46% 97.95% 64.88% 152.09% 69.65% 100.00%
EY 4.39 4.56 6.77 10.21 4.36 9.51 6.63 -6.73%
  YoY % -3.73% -32.64% -33.69% 134.17% -54.15% 43.44% -
  Horiz. % 66.21% 68.78% 102.11% 154.00% 65.76% 143.44% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.96 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.46 2.77 4.31 3.62 7.27 3.22 4.69 -10.33%
  YoY % -11.19% -35.73% 19.06% -50.21% 125.78% -31.34% -
  Horiz. % 52.45% 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.
 


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
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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