Highlights

[BOILERM] YoY Annualized Quarter Result on 2015-09-30 [#2]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 19-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     24.98%    YoY -     -8.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 CAGR
Revenue 221,074 202,476 232,388 258,310 284,056 213,648 174,500 4.08%
  YoY % 9.19% -12.87% -10.04% -9.06% 32.96% 22.43% -
  Horiz. % 126.69% 116.03% 133.17% 148.03% 162.78% 122.43% 100.00%
PBT 29,708 25,658 27,292 51,132 58,406 36,334 29,028 0.39%
  YoY % 15.78% -5.99% -46.62% -12.45% 60.75% 25.17% -
  Horiz. % 102.34% 88.39% 94.02% 176.15% 201.21% 125.17% 100.00%
Tax -8,150 -6,410 -6,646 -12,018 -15,462 -9,358 -7,680 1.01%
  YoY % -27.15% 3.55% 44.70% 22.27% -65.23% -21.85% -
  Horiz. % 106.12% 83.46% 86.54% 156.48% 201.33% 121.85% 100.00%
NP 21,558 19,248 20,646 39,114 42,944 26,976 21,348 0.17%
  YoY % 12.00% -6.77% -47.22% -8.92% 59.19% 26.36% -
  Horiz. % 100.98% 90.16% 96.71% 183.22% 201.16% 126.36% 100.00%
NP to SH 20,896 18,936 20,220 39,114 42,944 26,976 21,348 -0.36%
  YoY % 10.35% -6.35% -48.30% -8.92% 59.19% 26.36% -
  Horiz. % 97.88% 88.70% 94.72% 183.22% 201.16% 126.36% 100.00%
Tax Rate 27.43 % 24.98 % 24.35 % 23.50 % 26.47 % 25.76 % 26.46 % 0.61%
  YoY % 9.81% 2.59% 3.62% -11.22% 2.76% -2.65% -
  Horiz. % 103.67% 94.41% 92.03% 88.81% 100.04% 97.35% 100.00%
Total Cost 199,516 183,228 211,742 219,196 241,112 186,672 153,152 4.57%
  YoY % 8.89% -13.47% -3.40% -9.09% 29.16% 21.89% -
  Horiz. % 130.27% 119.64% 138.26% 143.12% 157.43% 121.89% 100.00%
Net Worth 185,760 175,440 159,960 134,159 116,099 85,140 69,660 18.03%
  YoY % 5.88% 9.68% 19.23% 15.56% 36.36% 22.22% -
  Horiz. % 266.67% 251.85% 229.63% 192.59% 166.67% 122.22% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 CAGR
Net Worth 185,760 175,440 159,960 134,159 116,099 85,140 69,660 18.03%
  YoY % 5.88% 9.68% 19.23% 15.56% 36.36% 22.22% -
  Horiz. % 266.67% 251.85% 229.63% 192.59% 166.67% 122.22% 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 CAGR
NP Margin 9.75 % 9.51 % 8.88 % 15.14 % 15.12 % 12.63 % 12.23 % -3.76%
  YoY % 2.52% 7.09% -41.35% 0.13% 19.71% 3.27% -
  Horiz. % 79.72% 77.76% 72.61% 123.79% 123.63% 103.27% 100.00%
ROE 11.25 % 10.79 % 12.64 % 29.15 % 36.99 % 31.68 % 30.65 % -15.58%
  YoY % 4.26% -14.64% -56.64% -21.19% 16.76% 3.36% -
  Horiz. % 36.70% 35.20% 41.24% 95.11% 120.69% 103.36% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 CAGR
RPS 42.84 39.24 45.04 50.06 110.10 82.81 67.64 -7.43%
  YoY % 9.17% -12.88% -10.03% -54.53% 32.95% 22.43% -
  Horiz. % 63.34% 58.01% 66.59% 74.01% 162.77% 122.43% 100.00%
EPS 4.04 3.66 3.92 7.58 16.64 10.46 8.28 -11.42%
  YoY % 10.38% -6.63% -48.28% -54.45% 59.08% 26.33% -
  Horiz. % 48.79% 44.20% 47.34% 91.55% 200.97% 126.33% 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 0.3600 0.3400 0.3100 0.2600 0.4500 0.3300 0.2700 4.98%
  YoY % 5.88% 9.68% 19.23% -42.22% 36.36% 22.22% -
  Horiz. % 133.33% 125.93% 114.81% 96.30% 166.67% 122.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 CAGR
RPS 42.84 39.24 45.04 50.06 55.05 41.40 33.82 4.08%
  YoY % 9.17% -12.88% -10.03% -9.06% 32.97% 22.41% -
  Horiz. % 126.67% 116.03% 133.18% 148.02% 162.77% 122.41% 100.00%
EPS 4.04 3.66 3.92 7.58 8.32 5.23 4.14 -0.41%
  YoY % 10.38% -6.63% -48.28% -8.89% 59.08% 26.33% -
  Horiz. % 97.58% 88.41% 94.69% 183.09% 200.97% 126.33% 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 0.3600 0.3400 0.3100 0.2600 0.2250 0.1650 0.1350 18.03%
  YoY % 5.88% 9.68% 19.23% 15.56% 36.36% 22.22% -
  Horiz. % 266.67% 251.85% 229.63% 192.59% 166.67% 122.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 -
Price 0.6650 0.9100 0.9950 1.1000 3.5600 1.7600 0.8800 -
P/RPS 1.55 2.32 2.21 2.20 3.23 2.13 1.30 3.02%
  YoY % -33.19% 4.98% 0.45% -31.89% 51.64% 63.85% -
  Horiz. % 119.23% 178.46% 170.00% 169.23% 248.46% 163.85% 100.00%
P/EPS 16.42 24.80 25.39 14.51 21.39 16.83 10.64 7.61%
  YoY % -33.79% -2.32% 74.98% -32.16% 27.09% 58.18% -
  Horiz. % 154.32% 233.08% 238.63% 136.37% 201.03% 158.18% 100.00%
EY 6.09 4.03 3.94 6.89 4.68 5.94 9.40 -7.07%
  YoY % 51.12% 2.28% -42.82% 47.22% -21.21% -36.81% -
  Horiz. % 64.79% 42.87% 41.91% 73.30% 49.79% 63.19% 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 2.68 3.21 4.23 7.91 5.33 3.26 -9.13%
  YoY % -30.97% -16.51% -24.11% -46.52% 48.41% 63.50% -
  Horiz. % 56.75% 82.21% 98.47% 129.75% 242.64% 163.50% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 CAGR
Date 22/11/18 22/11/17 17/11/16 19/11/15 18/11/14 25/11/13 14/12/12 -
Price 0.6100 0.8350 0.8600 1.1200 1.6300 2.4000 0.8700 -
P/RPS 1.42 2.13 1.91 2.24 1.48 2.90 1.29 1.64%
  YoY % -33.33% 11.52% -14.73% 51.35% -48.97% 124.81% -
  Horiz. % 110.08% 165.12% 148.06% 173.64% 114.73% 224.81% 100.00%
P/EPS 15.06 22.75 21.95 14.78 9.79 22.95 10.51 6.27%
  YoY % -33.80% 3.64% 48.51% 50.97% -57.34% 118.36% -
  Horiz. % 143.29% 216.46% 208.85% 140.63% 93.15% 218.36% 100.00%
EY 6.64 4.39 4.56 6.77 10.21 4.36 9.51 -5.89%
  YoY % 51.25% -3.73% -32.64% -33.69% 134.17% -54.15% -
  Horiz. % 69.82% 46.16% 47.95% 71.19% 107.36% 45.85% 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 1.69 2.46 2.77 4.31 3.62 7.27 3.22 -10.32%
  YoY % -31.30% -11.19% -35.73% 19.06% -50.21% 125.78% -
  Horiz. % 52.48% 76.40% 86.02% 133.85% 112.42% 225.78% 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
 
 

2107 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.000.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 PUC 0.140.00 
 WILLOW 0.440.00 
 EAH-WE 0.0150.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.1850.00 
 BTECH 0.5450.00 
 3A 0.840.00 

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