Highlights

[BOILERM] YoY Cumulative Quarter Result on 2013-12-31 [#3]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 19-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     54.03%    YoY -     22.38%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 31/01/10 CAGR
Revenue 179,008 192,633 208,158 166,481 131,281 88,263 0 -
  YoY % -7.07% -7.46% 25.03% 26.81% 48.74% 0.00% -
  Horiz. % 202.81% 218.25% 235.84% 188.62% 148.74% 100.00% -
PBT 22,155 32,922 41,841 27,983 22,583 13,506 0 -
  YoY % -32.70% -21.32% 49.52% 23.91% 67.21% 0.00% -
  Horiz. % 164.04% 243.76% 309.80% 207.19% 167.21% 100.00% -
Tax -5,206 -6,775 -10,728 -7,208 -5,607 -2,914 0 -
  YoY % 23.16% 36.85% -48.83% -28.55% -92.42% 0.00% -
  Horiz. % 178.65% 232.50% 368.15% 247.36% 192.42% 100.00% -
NP 16,949 26,147 31,113 20,775 16,976 10,592 0 -
  YoY % -35.18% -15.96% 49.76% 22.38% 60.27% 0.00% -
  Horiz. % 160.02% 246.86% 293.74% 196.14% 160.27% 100.00% -
NP to SH 16,567 26,147 31,113 20,775 16,976 15,449 0 -
  YoY % -36.64% -15.96% 49.76% 22.38% 9.88% 0.00% -
  Horiz. % 107.24% 169.25% 201.39% 134.47% 109.88% 100.00% -
Tax Rate 23.50 % 20.58 % 25.64 % 25.76 % 24.83 % 21.58 % - % -
  YoY % 14.19% -19.73% -0.47% 3.75% 15.06% 0.00% -
  Horiz. % 108.90% 95.37% 118.81% 119.37% 115.06% 100.00% -
Total Cost 162,059 166,486 177,045 145,706 114,305 77,671 0 -
  YoY % -2.66% -5.96% 21.51% 27.47% 47.17% 0.00% -
  Horiz. % 208.65% 214.35% 227.94% 187.59% 147.17% 100.00% -
Net Worth 159,960 149,639 123,839 92,880 72,240 42,281 - -
  YoY % 6.90% 20.83% 33.33% 28.57% 70.85% 0.00% -
  Horiz. % 378.32% 353.91% 292.89% 219.67% 170.85% 100.00% -
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 31/01/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 31/01/10 CAGR
Net Worth 159,960 149,639 123,839 92,880 72,240 42,281 - -
  YoY % 6.90% 20.83% 33.33% 28.57% 70.85% 0.00% -
  Horiz. % 378.32% 353.91% 292.89% 219.67% 170.85% 100.00% -
NOSH 516,000 516,000 516,000 258,000 258,000 325,242 - -
  YoY % 0.00% 0.00% 100.00% 0.00% -20.67% 0.00% -
  Horiz. % 158.65% 158.65% 158.65% 79.33% 79.33% 100.00% -
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 31/01/10 CAGR
NP Margin 9.47 % 13.57 % 14.95 % 12.48 % 12.93 % 12.00 % - % -
  YoY % -30.21% -9.23% 19.79% -3.48% 7.75% 0.00% -
  Horiz. % 78.92% 113.08% 124.58% 104.00% 107.75% 100.00% -
ROE 10.36 % 17.47 % 25.12 % 22.37 % 23.50 % 36.54 % - % -
  YoY % -40.70% -30.45% 12.29% -4.81% -35.69% 0.00% -
  Horiz. % 28.35% 47.81% 68.75% 61.22% 64.31% 100.00% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 31/01/10 CAGR
RPS 34.69 37.33 40.34 64.53 50.88 27.14 - -
  YoY % -7.07% -7.46% -37.49% 26.83% 87.47% 0.00% -
  Horiz. % 127.82% 137.55% 148.64% 237.77% 187.47% 100.00% -
EPS 3.21 5.07 9.39 8.05 6.58 4.75 0.00 -
  YoY % -36.69% -46.01% 16.65% 22.34% 38.53% 0.00% -
  Horiz. % 67.58% 106.74% 197.68% 169.47% 138.53% 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 0.3100 0.2900 0.2400 0.3600 0.2800 0.1300 - -
  YoY % 6.90% 20.83% -33.33% 28.57% 115.38% 0.00% -
  Horiz. % 238.46% 223.08% 184.62% 276.92% 215.38% 100.00% -
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 31/01/10 CAGR
RPS 34.69 37.33 40.34 32.26 25.44 17.11 - -
  YoY % -7.07% -7.46% 25.05% 26.81% 48.68% 0.00% -
  Horiz. % 202.75% 218.18% 235.77% 188.54% 148.68% 100.00% -
EPS 3.21 5.07 9.39 4.03 3.29 2.99 0.00 -
  YoY % -36.69% -46.01% 133.00% 22.49% 10.03% 0.00% -
  Horiz. % 107.36% 169.57% 314.05% 134.78% 110.03% 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 0.3100 0.2900 0.2400 0.1800 0.1400 0.0819 - -
  YoY % 6.90% 20.83% 33.33% 28.57% 70.94% 0.00% -
  Horiz. % 378.51% 354.09% 293.04% 219.78% 170.94% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 31/01/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/01/13 - - -
Price 0.8150 1.1600 1.4500 2.6000 0.9450 0.0000 0.0000 -
P/RPS 2.35 3.11 3.59 4.03 1.86 0.00 0.00 -
  YoY % -24.44% -13.37% -10.92% 116.67% 0.00% 0.00% -
  Horiz. % 126.34% 167.20% 193.01% 216.67% 100.00% - -
P/EPS 25.38 22.89 24.05 32.29 14.36 0.00 0.00 -
  YoY % 10.88% -4.82% -25.52% 124.86% 0.00% 0.00% -
  Horiz. % 176.74% 159.40% 167.48% 224.86% 100.00% - -
EY 3.94 4.37 4.16 3.10 6.96 0.00 0.00 -
  YoY % -9.84% 5.05% 34.19% -55.46% 0.00% 0.00% -
  Horiz. % 56.61% 62.79% 59.77% 44.54% 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 2.63 4.00 6.04 7.22 3.38 0.00 0.00 -
  YoY % -34.25% -33.77% -16.34% 113.61% 0.00% 0.00% -
  Horiz. % 77.81% 118.34% 178.70% 213.61% 100.00% - -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 31/01/10 CAGR
Date 22/02/17 24/02/16 25/02/15 19/02/14 19/03/13 - - -
Price 0.8800 1.0500 1.5000 2.8000 1.0100 0.0000 0.0000 -
P/RPS 2.54 2.81 3.72 4.34 1.98 0.00 0.00 -
  YoY % -9.61% -24.46% -14.29% 119.19% 0.00% 0.00% -
  Horiz. % 128.28% 141.92% 187.88% 219.19% 100.00% - -
P/EPS 27.41 20.72 24.88 34.77 15.35 0.00 0.00 -
  YoY % 32.29% -16.72% -28.44% 126.51% 0.00% 0.00% -
  Horiz. % 178.57% 134.98% 162.08% 226.51% 100.00% - -
EY 3.65 4.83 4.02 2.88 6.51 0.00 0.00 -
  YoY % -24.43% 20.15% 39.58% -55.76% 0.00% 0.00% -
  Horiz. % 56.07% 74.19% 61.75% 44.24% 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 2.84 3.62 6.25 7.78 3.61 0.00 0.00 -
  YoY % -21.55% -42.08% -19.67% 115.51% 0.00% 0.00% -
  Horiz. % 78.67% 100.28% 173.13% 215.51% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【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?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers