Highlights

[BOILERM] YoY Annualized Quarter Result on 2013-12-31 [#3]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 19-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     2.68%    YoY -     8.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 31/01/10 CAGR
Revenue 238,677 256,844 277,544 221,974 196,921 117,684 0 -
  YoY % -7.07% -7.46% 25.03% 12.72% 67.33% 0.00% -
  Horiz. % 202.81% 218.25% 235.84% 188.62% 167.33% 100.00% -
PBT 29,540 43,896 55,788 37,310 33,874 18,008 0 -
  YoY % -32.70% -21.32% 49.52% 10.14% 88.11% 0.00% -
  Horiz. % 164.04% 243.76% 309.80% 207.19% 188.11% 100.00% -
Tax -6,941 -9,033 -14,304 -9,610 -8,410 -3,885 0 -
  YoY % 23.16% 36.85% -48.83% -14.27% -116.47% 0.00% -
  Horiz. % 178.65% 232.50% 368.15% 247.36% 216.47% 100.00% -
NP 22,598 34,862 41,484 27,700 25,464 14,122 0 -
  YoY % -35.18% -15.96% 49.76% 8.78% 80.31% 0.00% -
  Horiz. % 160.02% 246.86% 293.74% 196.14% 180.31% 100.00% -
NP to SH 22,089 34,862 41,484 27,700 25,464 20,598 0 -
  YoY % -36.64% -15.96% 49.76% 8.78% 23.62% 0.00% -
  Horiz. % 107.24% 169.25% 201.39% 134.47% 123.62% 100.00% -
Tax Rate 23.50 % 20.58 % 25.64 % 25.76 % 24.83 % 21.58 % - % -
  YoY % 14.19% -19.73% -0.47% 3.75% 15.06% 0.00% -
  Horiz. % 108.90% 95.37% 118.81% 119.37% 115.06% 100.00% -
Total Cost 216,078 221,981 236,060 194,274 171,457 103,561 0 -
  YoY % -2.66% -5.96% 21.51% 13.31% 65.56% 0.00% -
  Horiz. % 208.65% 214.35% 227.94% 187.59% 165.56% 100.00% -
Net Worth 159,960 149,639 123,839 92,880 72,240 42,281 - -
  YoY % 6.90% 20.83% 33.33% 28.57% 70.85% 0.00% -
  Horiz. % 378.32% 353.91% 292.89% 219.67% 170.85% 100.00% -
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 31/01/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 31/01/10 CAGR
Net Worth 159,960 149,639 123,839 92,880 72,240 42,281 - -
  YoY % 6.90% 20.83% 33.33% 28.57% 70.85% 0.00% -
  Horiz. % 378.32% 353.91% 292.89% 219.67% 170.85% 100.00% -
NOSH 516,000 516,000 516,000 258,000 258,000 325,242 - -
  YoY % 0.00% 0.00% 100.00% 0.00% -20.67% 0.00% -
  Horiz. % 158.65% 158.65% 158.65% 79.33% 79.33% 100.00% -
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 31/01/10 CAGR
NP Margin 9.47 % 13.57 % 14.95 % 12.48 % 12.93 % 12.00 % - % -
  YoY % -30.21% -9.23% 19.79% -3.48% 7.75% 0.00% -
  Horiz. % 78.92% 113.08% 124.58% 104.00% 107.75% 100.00% -
ROE 13.81 % 23.30 % 33.50 % 29.82 % 35.25 % 48.72 % - % -
  YoY % -40.73% -30.45% 12.34% -15.40% -27.65% 0.00% -
  Horiz. % 28.35% 47.82% 68.76% 61.21% 72.35% 100.00% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 31/01/10 CAGR
RPS 46.26 49.78 53.79 86.04 76.33 36.18 - -
  YoY % -7.07% -7.45% -37.48% 12.72% 110.97% 0.00% -
  Horiz. % 127.86% 137.59% 148.67% 237.81% 210.97% 100.00% -
EPS 4.28 6.76 12.52 10.73 9.87 6.33 0.00 -
  YoY % -36.69% -46.01% 16.68% 8.71% 55.92% 0.00% -
  Horiz. % 67.61% 106.79% 197.79% 169.51% 155.92% 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 0.3100 0.2900 0.2400 0.3600 0.2800 0.1300 - -
  YoY % 6.90% 20.83% -33.33% 28.57% 115.38% 0.00% -
  Horiz. % 238.46% 223.08% 184.62% 276.92% 215.38% 100.00% -
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 31/01/10 CAGR
RPS 46.26 49.78 53.79 43.02 38.16 22.81 - -
  YoY % -7.07% -7.45% 25.03% 12.74% 67.30% 0.00% -
  Horiz. % 202.81% 218.24% 235.82% 188.60% 167.30% 100.00% -
EPS 4.28 6.76 12.52 5.37 4.93 3.99 0.00 -
  YoY % -36.69% -46.01% 133.15% 8.92% 23.56% 0.00% -
  Horiz. % 107.27% 169.42% 313.78% 134.59% 123.56% 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 0.3100 0.2900 0.2400 0.1800 0.1400 0.0819 - -
  YoY % 6.90% 20.83% 33.33% 28.57% 70.94% 0.00% -
  Horiz. % 378.51% 354.09% 293.04% 219.78% 170.94% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 31/01/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/01/13 - - -
Price 0.8150 1.1600 1.4500 2.6000 0.9450 0.0000 0.0000 -
P/RPS 1.76 2.33 2.70 3.02 1.24 0.00 0.00 -
  YoY % -24.46% -13.70% -10.60% 143.55% 0.00% 0.00% -
  Horiz. % 141.94% 187.90% 217.74% 243.55% 100.00% - -
P/EPS 19.04 17.17 18.04 24.22 9.57 0.00 0.00 -
  YoY % 10.89% -4.82% -25.52% 153.08% 0.00% 0.00% -
  Horiz. % 198.96% 179.41% 188.51% 253.08% 100.00% - -
EY 5.25 5.82 5.54 4.13 10.44 0.00 0.00 -
  YoY % -9.79% 5.05% 34.14% -60.44% 0.00% 0.00% -
  Horiz. % 50.29% 55.75% 53.07% 39.56% 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 2.63 4.00 6.04 7.22 3.38 0.00 0.00 -
  YoY % -34.25% -33.77% -16.34% 113.61% 0.00% 0.00% -
  Horiz. % 77.81% 118.34% 178.70% 213.61% 100.00% - -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 31/01/10 CAGR
Date 22/02/17 24/02/16 25/02/15 19/02/14 19/03/13 - - -
Price 0.8800 1.0500 1.5000 2.8000 1.0100 0.0000 0.0000 -
P/RPS 1.90 2.11 2.79 3.25 1.32 0.00 0.00 -
  YoY % -9.95% -24.37% -14.15% 146.21% 0.00% 0.00% -
  Horiz. % 143.94% 159.85% 211.36% 246.21% 100.00% - -
P/EPS 20.56 15.54 18.66 26.08 10.23 0.00 0.00 -
  YoY % 32.30% -16.72% -28.45% 154.94% 0.00% 0.00% -
  Horiz. % 200.98% 151.91% 182.40% 254.94% 100.00% - -
EY 4.86 6.43 5.36 3.83 9.77 0.00 0.00 -
  YoY % -24.42% 19.96% 39.95% -60.80% 0.00% 0.00% -
  Horiz. % 49.74% 65.81% 54.86% 39.20% 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 2.84 3.62 6.25 7.78 3.61 0.00 0.00 -
  YoY % -21.55% -42.08% -19.67% 115.51% 0.00% 0.00% -
  Horiz. % 78.67% 100.28% 173.13% 215.51% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers