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.
 


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
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
6. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
7. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS