Highlights

[BOILERM] YoY Cumulative Quarter Result on 2015-09-30 [#2]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 19-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     149.96%    YoY -     -8.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 CAGR
Revenue 110,537 101,238 116,194 129,155 142,028 106,824 87,250 4.08%
  YoY % 9.19% -12.87% -10.04% -9.06% 32.96% 22.43% -
  Horiz. % 126.69% 116.03% 133.17% 148.03% 162.78% 122.43% 100.00%
PBT 14,854 12,829 13,646 25,566 29,203 18,167 14,514 0.39%
  YoY % 15.78% -5.99% -46.62% -12.45% 60.75% 25.17% -
  Horiz. % 102.34% 88.39% 94.02% 176.15% 201.21% 125.17% 100.00%
Tax -4,075 -3,205 -3,323 -6,009 -7,731 -4,679 -3,840 1.01%
  YoY % -27.15% 3.55% 44.70% 22.27% -65.23% -21.85% -
  Horiz. % 106.12% 83.46% 86.54% 156.48% 201.33% 121.85% 100.00%
NP 10,779 9,624 10,323 19,557 21,472 13,488 10,674 0.17%
  YoY % 12.00% -6.77% -47.22% -8.92% 59.19% 26.36% -
  Horiz. % 100.98% 90.16% 96.71% 183.22% 201.16% 126.36% 100.00%
NP to SH 10,448 9,468 10,110 19,557 21,472 13,488 10,674 -0.36%
  YoY % 10.35% -6.35% -48.30% -8.92% 59.19% 26.36% -
  Horiz. % 97.88% 88.70% 94.72% 183.22% 201.16% 126.36% 100.00%
Tax Rate 27.43 % 24.98 % 24.35 % 23.50 % 26.47 % 25.76 % 26.46 % 0.61%
  YoY % 9.81% 2.59% 3.62% -11.22% 2.76% -2.65% -
  Horiz. % 103.67% 94.41% 92.03% 88.81% 100.04% 97.35% 100.00%
Total Cost 99,758 91,614 105,871 109,598 120,556 93,336 76,576 4.57%
  YoY % 8.89% -13.47% -3.40% -9.09% 29.16% 21.89% -
  Horiz. % 130.27% 119.64% 138.26% 143.12% 157.43% 121.89% 100.00%
Net Worth 185,760 175,440 159,960 134,159 116,099 85,140 69,660 18.03%
  YoY % 5.88% 9.68% 19.23% 15.56% 36.36% 22.22% -
  Horiz. % 266.67% 251.85% 229.63% 192.59% 166.67% 122.22% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 CAGR
Net Worth 185,760 175,440 159,960 134,159 116,099 85,140 69,660 18.03%
  YoY % 5.88% 9.68% 19.23% 15.56% 36.36% 22.22% -
  Horiz. % 266.67% 251.85% 229.63% 192.59% 166.67% 122.22% 100.00%
NOSH 516,000 516,000 516,000 516,000 258,000 258,000 258,000 12.43%
  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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 CAGR
NP Margin 9.75 % 9.51 % 8.88 % 15.14 % 15.12 % 12.63 % 12.23 % -3.76%
  YoY % 2.52% 7.09% -41.35% 0.13% 19.71% 3.27% -
  Horiz. % 79.72% 77.76% 72.61% 123.79% 123.63% 103.27% 100.00%
ROE 5.62 % 5.40 % 6.32 % 14.58 % 18.49 % 15.84 % 15.32 % -15.59%
  YoY % 4.07% -14.56% -56.65% -21.15% 16.73% 3.39% -
  Horiz. % 36.68% 35.25% 41.25% 95.17% 120.69% 103.39% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 CAGR
RPS 21.42 19.62 22.52 25.03 55.05 41.40 33.82 -7.43%
  YoY % 9.17% -12.88% -10.03% -54.53% 32.97% 22.41% -
  Horiz. % 63.34% 58.01% 66.59% 74.01% 162.77% 122.41% 100.00%
EPS 2.02 1.83 1.96 3.79 8.32 5.23 4.14 -11.42%
  YoY % 10.38% -6.63% -48.28% -54.45% 59.08% 26.33% -
  Horiz. % 48.79% 44.20% 47.34% 91.55% 200.97% 126.33% 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 0.3600 0.3400 0.3100 0.2600 0.4500 0.3300 0.2700 4.98%
  YoY % 5.88% 9.68% 19.23% -42.22% 36.36% 22.22% -
  Horiz. % 133.33% 125.93% 114.81% 96.30% 166.67% 122.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 CAGR
RPS 21.42 19.62 22.52 25.03 27.52 20.70 16.91 4.08%
  YoY % 9.17% -12.88% -10.03% -9.05% 32.95% 22.41% -
  Horiz. % 126.67% 116.03% 133.18% 148.02% 162.74% 122.41% 100.00%
EPS 2.02 1.83 1.96 3.79 4.16 2.61 2.07 -0.41%
  YoY % 10.38% -6.63% -48.28% -8.89% 59.39% 26.09% -
  Horiz. % 97.58% 88.41% 94.69% 183.09% 200.97% 126.09% 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 0.3600 0.3400 0.3100 0.2600 0.2250 0.1650 0.1350 18.03%
  YoY % 5.88% 9.68% 19.23% 15.56% 36.36% 22.22% -
  Horiz. % 266.67% 251.85% 229.63% 192.59% 166.67% 122.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 -
Price 0.6650 0.9100 0.9950 1.1000 3.5600 1.7600 0.8800 -
P/RPS 3.10 4.64 4.42 4.39 6.47 4.25 2.60 3.02%
  YoY % -33.19% 4.98% 0.68% -32.15% 52.24% 63.46% -
  Horiz. % 119.23% 178.46% 170.00% 168.85% 248.85% 163.46% 100.00%
P/EPS 32.84 49.59 50.78 29.02 42.78 33.67 21.27 7.62%
  YoY % -33.78% -2.34% 74.98% -32.16% 27.06% 58.30% -
  Horiz. % 154.40% 233.15% 238.74% 136.44% 201.13% 158.30% 100.00%
EY 3.04 2.02 1.97 3.45 2.34 2.97 4.70 -7.10%
  YoY % 50.50% 2.54% -42.90% 47.44% -21.21% -36.81% -
  Horiz. % 64.68% 42.98% 41.91% 73.40% 49.79% 63.19% 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 1.85 2.68 3.21 4.23 7.91 5.33 3.26 -9.13%
  YoY % -30.97% -16.51% -24.11% -46.52% 48.41% 63.50% -
  Horiz. % 56.75% 82.21% 98.47% 129.75% 242.64% 163.50% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 CAGR
Date 22/11/18 22/11/17 17/11/16 19/11/15 18/11/14 25/11/13 14/12/12 -
Price 0.6100 0.8350 0.8600 1.1200 1.6300 2.4000 0.8700 -
P/RPS 2.85 4.26 3.82 4.47 2.96 5.80 2.57 1.76%
  YoY % -33.10% 11.52% -14.54% 51.01% -48.97% 125.68% -
  Horiz. % 110.89% 165.76% 148.64% 173.93% 115.18% 225.68% 100.00%
P/EPS 30.13 45.51 43.89 29.55 19.59 45.91 21.03 6.26%
  YoY % -33.79% 3.69% 48.53% 50.84% -57.33% 118.31% -
  Horiz. % 143.27% 216.41% 208.70% 140.51% 93.15% 218.31% 100.00%
EY 3.32 2.20 2.28 3.38 5.11 2.18 4.76 -5.91%
  YoY % 50.91% -3.51% -32.54% -33.86% 134.40% -54.20% -
  Horiz. % 69.75% 46.22% 47.90% 71.01% 107.35% 45.80% 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 1.69 2.46 2.77 4.31 3.62 7.27 3.22 -10.32%
  YoY % -31.30% -11.19% -35.73% 19.06% -50.21% 125.78% -
  Horiz. % 52.48% 76.40% 86.02% 133.85% 112.42% 225.78% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. NOTION – A 2020 Gem Stock that fulfils Mr. Fong’s RUG Criteria Another Perspective
2. COMPARISON OF MAJOR PLANTATIONS COUNTERS IN MALAYSIA - louisesinvesting Good Articles to Share
3. 15 Simple Ways to Improve Brain Performance - Koon Yew Yin Koon Yew Yin's Blog
4. SSLEE made report to SC on Lay Hong, but unlicensed Tyyap keep promoting Lay Hong? Is unlicensed Tyyap out to con investors? Herbert
5. WHY AND WHEN TO USE PBV RATIO FOR O&G STOCKS? AND TAS STILL UNDERVALUED!!! Trend Trading 2030
6. Only 2 ways to make MONEY in STOCKS forever |PureBULL.Strategy| KLSE MARKET STRATEGY & GUIDANCE
7. Top 5 Glove In Malaysia (Harta, Topglove, Kossan, Supermx, Comfort) WahLau Share Forecast
8. 5G FUTURISTIC HOLOGRAM CONCERT BY VIRTUAL LUO TIANYI, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers