Highlights

[BOILERM] YoY Annualized Quarter Result on 2015-03-31 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 21-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     -5.61%    YoY -     26.24%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 CAGR
Revenue 225,907 237,190 260,109 277,875 242,020 165,834 149,657 7.20%
  YoY % -4.76% -8.81% -6.39% 14.81% 45.94% 10.81% -
  Horiz. % 150.95% 158.49% 173.80% 185.67% 161.72% 110.81% 100.00%
PBT 30,205 32,391 39,582 52,167 38,180 30,193 22,237 5.31%
  YoY % -6.75% -18.17% -24.12% 36.63% 26.45% 35.78% -
  Horiz. % 135.83% 145.66% 178.00% 234.60% 171.70% 135.78% 100.00%
Tax -8,278 -8,533 -8,692 -13,012 -7,164 -6,458 -2,960 18.97%
  YoY % 2.99% 1.83% 33.20% -81.63% -10.93% -118.18% -
  Horiz. % 279.66% 288.28% 293.65% 439.59% 242.03% 218.18% 100.00%
NP 21,927 23,858 30,890 39,155 31,016 23,735 19,277 2.20%
  YoY % -8.09% -22.76% -21.11% 26.24% 30.68% 23.13% -
  Horiz. % 113.75% 123.76% 160.24% 203.12% 160.90% 123.13% 100.00%
NP to SH 20,575 23,053 30,767 39,155 31,016 23,735 19,277 1.11%
  YoY % -10.75% -25.07% -21.42% 26.24% 30.68% 23.13% -
  Horiz. % 106.73% 119.59% 159.60% 203.12% 160.90% 123.13% 100.00%
Tax Rate 27.41 % 26.34 % 21.96 % 24.94 % 18.76 % 21.39 % 13.31 % 12.98%
  YoY % 4.06% 19.95% -11.95% 32.94% -12.30% 60.71% -
  Horiz. % 205.94% 197.90% 164.99% 187.38% 140.95% 160.71% 100.00%
Total Cost 203,980 213,332 229,219 238,720 211,004 142,099 130,380 7.85%
  YoY % -4.38% -6.93% -3.98% 13.14% 48.49% 8.99% -
  Horiz. % 156.45% 163.62% 175.81% 183.10% 161.84% 108.99% 100.00%
Net Worth 190,920 170,280 159,960 129,000 105,779 79,980 59,340 21.82%
  YoY % 12.12% 6.45% 24.00% 21.95% 32.26% 34.78% -
  Horiz. % 321.74% 286.96% 269.57% 217.39% 178.26% 134.78% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 CAGR
Div 9,030 7,740 7,740 - 7,740 5,160 7,095 4.16%
  YoY % 16.67% 0.00% 0.00% 0.00% 50.00% -27.27% -
  Horiz. % 127.27% 109.09% 109.09% 0.00% 109.09% 72.73% 100.00%
Div Payout % 43.89 % 33.57 % 25.16 % - % 24.95 % 21.74 % 36.81 % 3.02%
  YoY % 30.74% 33.43% 0.00% 0.00% 14.77% -40.94% -
  Horiz. % 119.23% 91.20% 68.35% 0.00% 67.78% 59.06% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 CAGR
Net Worth 190,920 170,280 159,960 129,000 105,779 79,980 59,340 21.82%
  YoY % 12.12% 6.45% 24.00% 21.95% 32.26% 34.78% -
  Horiz. % 321.74% 286.96% 269.57% 217.39% 178.26% 134.78% 100.00%
NOSH 516,000 516,000 516,000 516,000 258,000 258,000 258,000 12.42%
  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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 CAGR
NP Margin 9.71 % 10.06 % 11.88 % 14.09 % 12.82 % 14.31 % 12.88 % -4.66%
  YoY % -3.48% -15.32% -15.68% 9.91% -10.41% 11.10% -
  Horiz. % 75.39% 78.11% 92.24% 109.39% 99.53% 111.10% 100.00%
ROE 10.78 % 13.54 % 19.23 % 30.35 % 29.32 % 29.68 % 32.49 % -17.00%
  YoY % -20.38% -29.59% -36.64% 3.51% -1.21% -8.65% -
  Horiz. % 33.18% 41.67% 59.19% 93.41% 90.24% 91.35% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 CAGR
RPS 43.78 45.97 50.41 53.85 93.81 64.28 58.01 -4.64%
  YoY % -4.76% -8.81% -6.39% -42.60% 45.94% 10.81% -
  Horiz. % 75.47% 79.24% 86.90% 92.83% 161.71% 110.81% 100.00%
EPS 3.99 4.47 5.96 7.59 12.02 9.20 7.47 -10.05%
  YoY % -10.74% -25.00% -21.48% -36.86% 30.65% 23.16% -
  Horiz. % 53.41% 59.84% 79.79% 101.61% 160.91% 123.16% 100.00%
DPS 1.75 1.50 1.50 0.00 3.00 2.00 2.75 -7.35%
  YoY % 16.67% 0.00% 0.00% 0.00% 50.00% -27.27% -
  Horiz. % 63.64% 54.55% 54.55% 0.00% 109.09% 72.73% 100.00%
NAPS 0.3700 0.3300 0.3100 0.2500 0.4100 0.3100 0.2300 8.36%
  YoY % 12.12% 6.45% 24.00% -39.02% 32.26% 34.78% -
  Horiz. % 160.87% 143.48% 134.78% 108.70% 178.26% 134.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 CAGR
RPS 43.78 45.97 50.41 53.85 46.90 32.14 29.00 7.20%
  YoY % -4.76% -8.81% -6.39% 14.82% 45.92% 10.83% -
  Horiz. % 150.97% 158.52% 173.83% 185.69% 161.72% 110.83% 100.00%
EPS 3.99 4.47 5.96 7.59 6.01 4.60 3.74 1.10%
  YoY % -10.74% -25.00% -21.48% 26.29% 30.65% 22.99% -
  Horiz. % 106.68% 119.52% 159.36% 202.94% 160.70% 122.99% 100.00%
DPS 1.75 1.50 1.50 0.00 1.50 1.00 1.38 4.09%
  YoY % 16.67% 0.00% 0.00% 0.00% 50.00% -27.54% -
  Horiz. % 126.81% 108.70% 108.70% 0.00% 108.70% 72.46% 100.00%
NAPS 0.3700 0.3300 0.3100 0.2500 0.2050 0.1550 0.1150 21.82%
  YoY % 12.12% 6.45% 24.00% 21.95% 32.26% 34.78% -
  Horiz. % 321.74% 286.96% 269.57% 217.39% 178.26% 134.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/04/12 -
Price 0.6700 0.8450 1.0200 1.4800 2.9500 0.9950 0.7650 -
P/RPS 1.53 1.84 2.02 2.75 3.14 1.55 1.32 2.52%
  YoY % -16.85% -8.91% -26.55% -12.42% 102.58% 17.42% -
  Horiz. % 115.91% 139.39% 153.03% 208.33% 237.88% 117.42% 100.00%
P/EPS 16.80 18.91 17.11 19.50 24.54 10.82 10.24 8.72%
  YoY % -11.16% 10.52% -12.26% -20.54% 126.80% 5.66% -
  Horiz. % 164.06% 184.67% 167.09% 190.43% 239.65% 105.66% 100.00%
EY 5.95 5.29 5.85 5.13 4.08 9.25 9.77 -8.04%
  YoY % 12.48% -9.57% 14.04% 25.74% -55.89% -5.32% -
  Horiz. % 60.90% 54.15% 59.88% 52.51% 41.76% 94.68% 100.00%
DY 2.61 1.78 1.47 0.00 1.02 2.01 3.59 -5.24%
  YoY % 46.63% 21.09% 0.00% 0.00% -49.25% -44.01% -
  Horiz. % 72.70% 49.58% 40.95% 0.00% 28.41% 55.99% 100.00%
P/NAPS 1.81 2.56 3.29 5.92 7.20 3.21 3.33 -9.78%
  YoY % -29.30% -22.19% -44.43% -17.78% 124.30% -3.60% -
  Horiz. % 54.35% 76.88% 98.80% 177.78% 216.22% 96.40% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 CAGR
Date - 24/05/17 27/05/16 21/05/15 21/05/14 29/05/13 28/06/12 -
Price 0.6950 1.0500 1.0300 1.4800 3.0000 1.4000 0.7700 -
P/RPS 1.59 2.28 2.04 2.75 3.20 2.18 1.33 3.06%
  YoY % -30.26% 11.76% -25.82% -14.06% 46.79% 63.91% -
  Horiz. % 119.55% 171.43% 153.38% 206.77% 240.60% 163.91% 100.00%
P/EPS 17.43 23.50 17.27 19.50 24.95 15.22 10.31 9.27%
  YoY % -25.83% 36.07% -11.44% -21.84% 63.93% 47.62% -
  Horiz. % 169.06% 227.93% 167.51% 189.14% 242.00% 147.62% 100.00%
EY 5.74 4.25 5.79 5.13 4.01 6.57 9.70 -8.48%
  YoY % 35.06% -26.60% 12.87% 27.93% -38.96% -32.27% -
  Horiz. % 59.18% 43.81% 59.69% 52.89% 41.34% 67.73% 100.00%
DY 2.52 1.43 1.46 0.00 1.00 1.43 3.57 -5.71%
  YoY % 76.22% -2.05% 0.00% 0.00% -30.07% -59.94% -
  Horiz. % 70.59% 40.06% 40.90% 0.00% 28.01% 40.06% 100.00%
P/NAPS 1.88 3.18 3.32 5.92 7.32 4.52 3.35 -9.30%
  YoY % -40.88% -4.22% -43.92% -19.13% 61.95% 34.93% -
  Horiz. % 56.12% 94.93% 99.10% 176.72% 218.51% 134.93% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

477  421  501  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.02 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 JAG 0.095+0.015 
 CAREPLS 1.49+0.30 
 AIRASIA 0.845+0.02 
 K1 0.49+0.045 
 BCMALL 0.29+0.03 
 HLT 0.845+0.15 
 HLT-WA 0.565+0.125 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers