Highlights

[BOILERM] YoY Cumulative Quarter Result on 2014-09-30 [#2]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 18-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     113.08%    YoY -     59.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 CAGR
Revenue 101,238 116,194 129,155 142,028 106,824 87,250 71,718 6.00%
  YoY % -12.87% -10.04% -9.06% 32.96% 22.43% 21.66% -
  Horiz. % 141.16% 162.02% 180.09% 198.04% 148.95% 121.66% 100.00%
PBT 12,829 13,646 25,566 29,203 18,167 14,514 9,468 5.27%
  YoY % -5.99% -46.62% -12.45% 60.75% 25.17% 53.30% -
  Horiz. % 135.50% 144.13% 270.03% 308.44% 191.88% 153.30% 100.00%
Tax -3,205 -3,323 -6,009 -7,731 -4,679 -3,840 -2,245 6.20%
  YoY % 3.55% 44.70% 22.27% -65.23% -21.85% -71.05% -
  Horiz. % 142.76% 148.02% 267.66% 344.37% 208.42% 171.05% 100.00%
NP 9,624 10,323 19,557 21,472 13,488 10,674 7,223 4.97%
  YoY % -6.77% -47.22% -8.92% 59.19% 26.36% 47.78% -
  Horiz. % 133.24% 142.92% 270.76% 297.27% 186.74% 147.78% 100.00%
NP to SH 9,468 10,110 19,557 21,472 13,488 10,674 6,855 5.61%
  YoY % -6.35% -48.30% -8.92% 59.19% 26.36% 55.71% -
  Horiz. % 138.12% 147.48% 285.30% 313.23% 196.76% 155.71% 100.00%
Tax Rate 24.98 % 24.35 % 23.50 % 26.47 % 25.76 % 26.46 % 23.71 % 0.89%
  YoY % 2.59% 3.62% -11.22% 2.76% -2.65% 11.60% -
  Horiz. % 105.36% 102.70% 99.11% 111.64% 108.65% 111.60% 100.00%
Total Cost 91,614 105,871 109,598 120,556 93,336 76,576 64,495 6.11%
  YoY % -13.47% -3.40% -9.09% 29.16% 21.89% 18.73% -
  Horiz. % 142.05% 164.15% 169.93% 186.92% 144.72% 118.73% 100.00%
Net Worth 175,440 159,960 134,159 116,099 85,140 69,660 44,067 26.28%
  YoY % 9.68% 19.23% 15.56% 36.36% 22.22% 58.07% -
  Horiz. % 398.11% 362.99% 304.44% 263.46% 193.20% 158.07% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 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% 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% 0.00% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 CAGR
Net Worth 175,440 159,960 134,159 116,099 85,140 69,660 44,067 26.28%
  YoY % 9.68% 19.23% 15.56% 36.36% 22.22% 58.07% -
  Horiz. % 398.11% 362.99% 304.44% 263.46% 193.20% 158.07% 100.00%
NOSH 516,000 516,000 516,000 258,000 258,000 258,000 244,821 13.42%
  YoY % 0.00% 0.00% 100.00% 0.00% 0.00% 5.38% -
  Horiz. % 210.77% 210.77% 210.77% 105.38% 105.38% 105.38% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 CAGR
NP Margin 9.51 % 8.88 % 15.14 % 15.12 % 12.63 % 12.23 % 10.07 % -0.96%
  YoY % 7.09% -41.35% 0.13% 19.71% 3.27% 21.45% -
  Horiz. % 94.44% 88.18% 150.35% 150.15% 125.42% 121.45% 100.00%
ROE 5.40 % 6.32 % 14.58 % 18.49 % 15.84 % 15.32 % 15.56 % -16.37%
  YoY % -14.56% -56.65% -21.15% 16.73% 3.39% -1.54% -
  Horiz. % 34.70% 40.62% 93.70% 118.83% 101.80% 98.46% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 CAGR
RPS 19.62 22.52 25.03 55.05 41.40 33.82 29.29 -6.54%
  YoY % -12.88% -10.03% -54.53% 32.97% 22.41% 15.47% -
  Horiz. % 66.99% 76.89% 85.46% 187.95% 141.35% 115.47% 100.00%
EPS 1.83 1.96 3.79 8.32 5.23 4.14 2.80 -6.93%
  YoY % -6.63% -48.28% -54.45% 59.08% 26.33% 47.86% -
  Horiz. % 65.36% 70.00% 135.36% 297.14% 186.79% 147.86% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.25 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.3400 0.3100 0.2600 0.4500 0.3300 0.2700 0.1800 11.34%
  YoY % 9.68% 19.23% -42.22% 36.36% 22.22% 50.00% -
  Horiz. % 188.89% 172.22% 144.44% 250.00% 183.33% 150.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 CAGR
RPS 19.62 22.52 25.03 27.52 20.70 16.91 13.90 5.99%
  YoY % -12.88% -10.03% -9.05% 32.95% 22.41% 21.65% -
  Horiz. % 141.15% 162.01% 180.07% 197.99% 148.92% 121.65% 100.00%
EPS 1.83 1.96 3.79 4.16 2.61 2.07 1.33 5.54%
  YoY % -6.63% -48.28% -8.89% 59.39% 26.09% 55.64% -
  Horiz. % 137.59% 147.37% 284.96% 312.78% 196.24% 155.64% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.59 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.3400 0.3100 0.2600 0.2250 0.1650 0.1350 0.0854 26.28%
  YoY % 9.68% 19.23% 15.56% 36.36% 22.22% 58.08% -
  Horiz. % 398.13% 363.00% 304.45% 263.47% 193.21% 158.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 -
Price 0.9100 0.9950 1.1000 3.5600 1.7600 0.8800 0.6550 -
P/RPS 4.64 4.42 4.39 6.47 4.25 2.60 2.24 13.09%
  YoY % 4.98% 0.68% -32.15% 52.24% 63.46% 16.07% -
  Horiz. % 207.14% 197.32% 195.98% 288.84% 189.73% 116.07% 100.00%
P/EPS 49.59 50.78 29.02 42.78 33.67 21.27 23.39 13.53%
  YoY % -2.34% 74.98% -32.16% 27.06% 58.30% -9.06% -
  Horiz. % 212.01% 217.10% 124.07% 182.90% 143.95% 90.94% 100.00%
EY 2.02 1.97 3.45 2.34 2.97 4.70 4.27 -11.88%
  YoY % 2.54% -42.90% 47.44% -21.21% -36.81% 10.07% -
  Horiz. % 47.31% 46.14% 80.80% 54.80% 69.56% 110.07% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.91 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.68 3.21 4.23 7.91 5.33 3.26 3.64 -5.04%
  YoY % -16.51% -24.11% -46.52% 48.41% 63.50% -10.44% -
  Horiz. % 73.63% 88.19% 116.21% 217.31% 146.43% 89.56% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 CAGR
Date 22/11/17 17/11/16 19/11/15 18/11/14 25/11/13 14/12/12 16/12/11 -
Price 0.8350 0.8600 1.1200 1.6300 2.4000 0.8700 0.8450 -
P/RPS 4.26 3.82 4.47 2.96 5.80 2.57 2.88 6.84%
  YoY % 11.52% -14.54% 51.01% -48.97% 125.68% -10.76% -
  Horiz. % 147.92% 132.64% 155.21% 102.78% 201.39% 89.24% 100.00%
P/EPS 45.51 43.89 29.55 19.59 45.91 21.03 30.18 7.18%
  YoY % 3.69% 48.53% 50.84% -57.33% 118.31% -30.32% -
  Horiz. % 150.80% 145.43% 97.91% 64.91% 152.12% 69.68% 100.00%
EY 2.20 2.28 3.38 5.11 2.18 4.76 3.31 -6.67%
  YoY % -3.51% -32.54% -33.86% 134.40% -54.20% 43.81% -
  Horiz. % 66.47% 68.88% 102.11% 154.38% 65.86% 143.81% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.48 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.46 2.77 4.31 3.62 7.27 3.22 4.69 -10.33%
  YoY % -11.19% -35.73% 19.06% -50.21% 125.78% -31.34% -
  Horiz. % 52.45% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers