Highlights

[BOILERM] YoY Annualized Quarter Result on 2015-12-31 [#3]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 24-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     -10.87%    YoY -     -15.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 CAGR
Revenue 216,730 210,424 238,677 256,844 277,544 221,974 196,921 1.63%
  YoY % 3.00% -11.84% -7.07% -7.46% 25.03% 12.72% -
  Horiz. % 110.06% 106.86% 121.20% 130.43% 140.94% 112.72% 100.00%
PBT 29,953 26,701 29,540 43,896 55,788 37,310 33,874 -2.06%
  YoY % 12.18% -9.61% -32.70% -21.32% 49.52% 10.14% -
  Horiz. % 88.42% 78.82% 87.20% 129.58% 164.69% 110.14% 100.00%
Tax -7,508 -6,729 -6,941 -9,033 -14,304 -9,610 -8,410 -1.90%
  YoY % -11.57% 3.05% 23.16% 36.85% -48.83% -14.27% -
  Horiz. % 89.27% 80.01% 82.53% 107.41% 170.07% 114.27% 100.00%
NP 22,445 19,972 22,598 34,862 41,484 27,700 25,464 -2.11%
  YoY % 12.38% -11.62% -35.18% -15.96% 49.76% 8.78% -
  Horiz. % 88.15% 78.43% 88.75% 136.91% 162.91% 108.78% 100.00%
NP to SH 21,677 19,294 22,089 34,862 41,484 27,700 25,464 -2.68%
  YoY % 12.35% -12.65% -36.64% -15.96% 49.76% 8.78% -
  Horiz. % 85.13% 75.77% 86.75% 136.91% 162.91% 108.78% 100.00%
Tax Rate 25.07 % 25.20 % 23.50 % 20.58 % 25.64 % 25.76 % 24.83 % 0.16%
  YoY % -0.52% 7.23% 14.19% -19.73% -0.47% 3.75% -
  Horiz. % 100.97% 101.49% 94.64% 82.88% 103.26% 103.75% 100.00%
Total Cost 194,285 190,452 216,078 221,981 236,060 194,274 171,457 2.13%
  YoY % 2.01% -11.86% -2.66% -5.96% 21.51% 13.31% -
  Horiz. % 113.31% 111.08% 126.02% 129.47% 137.68% 113.31% 100.00%
Net Worth 196,079 180,599 159,960 149,639 123,839 92,880 72,240 18.38%
  YoY % 8.57% 12.90% 6.90% 20.83% 33.33% 28.57% -
  Horiz. % 271.43% 250.00% 221.43% 207.14% 171.43% 128.57% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 CAGR
Net Worth 196,079 180,599 159,960 149,639 123,839 92,880 72,240 18.38%
  YoY % 8.57% 12.90% 6.90% 20.83% 33.33% 28.57% -
  Horiz. % 271.43% 250.00% 221.43% 207.14% 171.43% 128.57% 100.00%
NOSH 516,000 516,000 516,000 516,000 516,000 258,000 258,000 12.43%
  YoY % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 200.00% 200.00% 200.00% 200.00% 200.00% 100.00% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 CAGR
NP Margin 10.36 % 9.49 % 9.47 % 13.57 % 14.95 % 12.48 % 12.93 % -3.68%
  YoY % 9.17% 0.21% -30.21% -9.23% 19.79% -3.48% -
  Horiz. % 80.12% 73.40% 73.24% 104.95% 115.62% 96.52% 100.00%
ROE 11.06 % 10.68 % 13.81 % 23.30 % 33.50 % 29.82 % 35.25 % -17.79%
  YoY % 3.56% -22.66% -40.73% -30.45% 12.34% -15.40% -
  Horiz. % 31.38% 30.30% 39.18% 66.10% 95.04% 84.60% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 CAGR
RPS 42.00 40.78 46.26 49.78 53.79 86.04 76.33 -9.60%
  YoY % 2.99% -11.85% -7.07% -7.45% -37.48% 12.72% -
  Horiz. % 55.02% 53.43% 60.61% 65.22% 70.47% 112.72% 100.00%
EPS 4.20 3.73 4.28 6.76 12.52 10.73 9.87 -13.44%
  YoY % 12.60% -12.85% -36.69% -46.01% 16.68% 8.71% -
  Horiz. % 42.55% 37.79% 43.36% 68.49% 126.85% 108.71% 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 0.3800 0.3500 0.3100 0.2900 0.2400 0.3600 0.2800 5.30%
  YoY % 8.57% 12.90% 6.90% 20.83% -33.33% 28.57% -
  Horiz. % 135.71% 125.00% 110.71% 103.57% 85.71% 128.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 CAGR
RPS 42.00 40.78 46.26 49.78 53.79 43.02 38.16 1.63%
  YoY % 2.99% -11.85% -7.07% -7.45% 25.03% 12.74% -
  Horiz. % 110.06% 106.87% 121.23% 130.45% 140.96% 112.74% 100.00%
EPS 4.20 3.73 4.28 6.76 12.52 5.37 4.93 -2.67%
  YoY % 12.60% -12.85% -36.69% -46.01% 133.15% 8.92% -
  Horiz. % 85.19% 75.66% 86.82% 137.12% 253.96% 108.92% 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 0.3800 0.3500 0.3100 0.2900 0.2400 0.1800 0.1400 18.38%
  YoY % 8.57% 12.90% 6.90% 20.83% 33.33% 28.57% -
  Horiz. % 271.43% 250.00% 221.43% 207.14% 171.43% 128.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/01/13 -
Price 0.5200 0.8250 0.8150 1.1600 1.4500 2.6000 0.9450 -
P/RPS 1.24 2.02 1.76 2.33 2.70 3.02 1.24 -
  YoY % -38.61% 14.77% -24.46% -13.70% -10.60% 143.55% -
  Horiz. % 100.00% 162.90% 141.94% 187.90% 217.74% 243.55% 100.00%
P/EPS 12.38 22.06 19.04 17.17 18.04 24.22 9.57 4.45%
  YoY % -43.88% 15.86% 10.89% -4.82% -25.52% 153.08% -
  Horiz. % 129.36% 230.51% 198.96% 179.41% 188.51% 253.08% 100.00%
EY 8.08 4.53 5.25 5.82 5.54 4.13 10.44 -4.24%
  YoY % 78.37% -13.71% -9.79% 5.05% 34.14% -60.44% -
  Horiz. % 77.39% 43.39% 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 1.37 2.36 2.63 4.00 6.04 7.22 3.38 -14.15%
  YoY % -41.95% -10.27% -34.25% -33.77% -16.34% 113.61% -
  Horiz. % 40.53% 69.82% 77.81% 118.34% 178.70% 213.61% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 CAGR
Date 21/02/19 13/02/18 22/02/17 24/02/16 25/02/15 19/02/14 19/03/13 -
Price 0.5900 0.7800 0.8800 1.0500 1.5000 2.8000 1.0100 -
P/RPS 1.40 1.91 1.90 2.11 2.79 3.25 1.32 1.00%
  YoY % -26.70% 0.53% -9.95% -24.37% -14.15% 146.21% -
  Horiz. % 106.06% 144.70% 143.94% 159.85% 211.36% 246.21% 100.00%
P/EPS 14.04 20.86 20.56 15.54 18.66 26.08 10.23 5.50%
  YoY % -32.69% 1.46% 32.30% -16.72% -28.45% 154.94% -
  Horiz. % 137.24% 203.91% 200.98% 151.91% 182.40% 254.94% 100.00%
EY 7.12 4.79 4.86 6.43 5.36 3.83 9.77 -5.21%
  YoY % 48.64% -1.44% -24.42% 19.96% 39.95% -60.80% -
  Horiz. % 72.88% 49.03% 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 1.55 2.23 2.84 3.62 6.25 7.78 3.61 -13.31%
  YoY % -30.49% -21.48% -21.55% -42.08% -19.67% 115.51% -
  Horiz. % 42.94% 61.77% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

2103 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.880.00 
 KOTRA 2.870.00 
 UCREST 0.150.00 
 PUC 0.1450.00 
 WILLOW 0.430.00 
 EAH-WE 0.010.00 
 IRIS 0.390.00 
 TOPGLOV-C79 0.050.00 
 BTECH 0.500.00 
 3A 0.820.00 

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