Highlights

[BOILERM] YoY Cumulative Quarter Result on 2013-09-30 [#2]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 25-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     112.81%    YoY -     26.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 116,194 129,155 142,028 106,824 87,250 71,718 0 -
  YoY % -10.04% -9.06% 32.96% 22.43% 21.66% 0.00% -
  Horiz. % 162.02% 180.09% 198.04% 148.95% 121.66% 100.00% -
PBT 13,646 25,566 29,203 18,167 14,514 9,468 0 -
  YoY % -46.62% -12.45% 60.75% 25.17% 53.30% 0.00% -
  Horiz. % 144.13% 270.03% 308.44% 191.88% 153.30% 100.00% -
Tax -3,323 -6,009 -7,731 -4,679 -3,840 -2,245 0 -
  YoY % 44.70% 22.27% -65.23% -21.85% -71.05% 0.00% -
  Horiz. % 148.02% 267.66% 344.37% 208.42% 171.05% 100.00% -
NP 10,323 19,557 21,472 13,488 10,674 7,223 0 -
  YoY % -47.22% -8.92% 59.19% 26.36% 47.78% 0.00% -
  Horiz. % 142.92% 270.76% 297.27% 186.74% 147.78% 100.00% -
NP to SH 10,110 19,557 21,472 13,488 10,674 6,855 0 -
  YoY % -48.30% -8.92% 59.19% 26.36% 55.71% 0.00% -
  Horiz. % 147.48% 285.30% 313.23% 196.76% 155.71% 100.00% -
Tax Rate 24.35 % 23.50 % 26.47 % 25.76 % 26.46 % 23.71 % - % -
  YoY % 3.62% -11.22% 2.76% -2.65% 11.60% 0.00% -
  Horiz. % 102.70% 99.11% 111.64% 108.65% 111.60% 100.00% -
Total Cost 105,871 109,598 120,556 93,336 76,576 64,495 0 -
  YoY % -3.40% -9.09% 29.16% 21.89% 18.73% 0.00% -
  Horiz. % 164.15% 169.93% 186.92% 144.72% 118.73% 100.00% -
Net Worth 159,960 134,159 116,099 85,140 69,660 44,067 - -
  YoY % 19.23% 15.56% 36.36% 22.22% 58.07% 0.00% -
  Horiz. % 362.99% 304.44% 263.46% 193.20% 158.07% 100.00% -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - - - 3,060 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 100.00% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 159,960 134,159 116,099 85,140 69,660 44,067 - -
  YoY % 19.23% 15.56% 36.36% 22.22% 58.07% 0.00% -
  Horiz. % 362.99% 304.44% 263.46% 193.20% 158.07% 100.00% -
NOSH 516,000 516,000 258,000 258,000 258,000 244,821 - -
  YoY % 0.00% 100.00% 0.00% 0.00% 5.38% 0.00% -
  Horiz. % 210.77% 210.77% 105.38% 105.38% 105.38% 100.00% -
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 8.88 % 15.14 % 15.12 % 12.63 % 12.23 % 10.07 % - % -
  YoY % -41.35% 0.13% 19.71% 3.27% 21.45% 0.00% -
  Horiz. % 88.18% 150.35% 150.15% 125.42% 121.45% 100.00% -
ROE 6.32 % 14.58 % 18.49 % 15.84 % 15.32 % 15.56 % - % -
  YoY % -56.65% -21.15% 16.73% 3.39% -1.54% 0.00% -
  Horiz. % 40.62% 93.70% 118.83% 101.80% 98.46% 100.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 22.52 25.03 55.05 41.40 33.82 29.29 - -
  YoY % -10.03% -54.53% 32.97% 22.41% 15.47% 0.00% -
  Horiz. % 76.89% 85.46% 187.95% 141.35% 115.47% 100.00% -
EPS 1.96 3.79 8.32 5.23 4.14 2.80 0.00 -
  YoY % -48.28% -54.45% 59.08% 26.33% 47.86% 0.00% -
  Horiz. % 70.00% 135.36% 297.14% 186.79% 147.86% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 1.25 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.3100 0.2600 0.4500 0.3300 0.2700 0.1800 - -
  YoY % 19.23% -42.22% 36.36% 22.22% 50.00% 0.00% -
  Horiz. % 172.22% 144.44% 250.00% 183.33% 150.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 22.52 25.03 27.52 20.70 16.91 13.90 - -
  YoY % -10.03% -9.05% 32.95% 22.41% 21.65% 0.00% -
  Horiz. % 162.01% 180.07% 197.99% 148.92% 121.65% 100.00% -
EPS 1.96 3.79 4.16 2.61 2.07 1.33 0.00 -
  YoY % -48.28% -8.89% 59.39% 26.09% 55.64% 0.00% -
  Horiz. % 147.37% 284.96% 312.78% 196.24% 155.64% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.59 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.3100 0.2600 0.2250 0.1650 0.1350 0.0854 - -
  YoY % 19.23% 15.56% 36.36% 22.22% 58.08% 0.00% -
  Horiz. % 363.00% 304.45% 263.47% 193.21% 158.08% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 - -
Price 0.9950 1.1000 3.5600 1.7600 0.8800 0.6550 0.0000 -
P/RPS 4.42 4.39 6.47 4.25 2.60 2.24 0.00 -
  YoY % 0.68% -32.15% 52.24% 63.46% 16.07% 0.00% -
  Horiz. % 197.32% 195.98% 288.84% 189.73% 116.07% 100.00% -
P/EPS 50.78 29.02 42.78 33.67 21.27 23.39 0.00 -
  YoY % 74.98% -32.16% 27.06% 58.30% -9.06% 0.00% -
  Horiz. % 217.10% 124.07% 182.90% 143.95% 90.94% 100.00% -
EY 1.97 3.45 2.34 2.97 4.70 4.27 0.00 -
  YoY % -42.90% 47.44% -21.21% -36.81% 10.07% 0.00% -
  Horiz. % 46.14% 80.80% 54.80% 69.56% 110.07% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 1.91 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 3.21 4.23 7.91 5.33 3.26 3.64 0.00 -
  YoY % -24.11% -46.52% 48.41% 63.50% -10.44% 0.00% -
  Horiz. % 88.19% 116.21% 217.31% 146.43% 89.56% 100.00% -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10 CAGR
Date 17/11/16 19/11/15 18/11/14 25/11/13 14/12/12 16/12/11 - -
Price 0.8600 1.1200 1.6300 2.4000 0.8700 0.8450 0.0000 -
P/RPS 3.82 4.47 2.96 5.80 2.57 2.88 0.00 -
  YoY % -14.54% 51.01% -48.97% 125.68% -10.76% 0.00% -
  Horiz. % 132.64% 155.21% 102.78% 201.39% 89.24% 100.00% -
P/EPS 43.89 29.55 19.59 45.91 21.03 30.18 0.00 -
  YoY % 48.53% 50.84% -57.33% 118.31% -30.32% 0.00% -
  Horiz. % 145.43% 97.91% 64.91% 152.12% 69.68% 100.00% -
EY 2.28 3.38 5.11 2.18 4.76 3.31 0.00 -
  YoY % -32.54% -33.86% 134.40% -54.20% 43.81% 0.00% -
  Horiz. % 68.88% 102.11% 154.38% 65.86% 143.81% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 1.48 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.77 4.31 3.62 7.27 3.22 4.69 0.00 -
  YoY % -35.73% 19.06% -50.21% 125.78% -31.34% 0.00% -
  Horiz. % 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.
 


 

226  431  477  1134 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.025-0.005 
 CAREPLS 0.365+0.13 
 SUPERMX 1.83+0.22 
 ARMADA 0.415-0.05 
 XDL 0.155-0.01 
 SAPNRG 0.26-0.01 
 OCR-PA 0.025+0.005 
 BIOHLDG 0.205+0.025 
 ESCERAM 0.34+0.08 
 LKL 0.24+0.05 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers