Highlights

[BOILERM] YoY Cumulative Quarter Result on 2014-12-31 [#3]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 25-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     44.90%    YoY -     49.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 CAGR
Revenue 157,818 179,008 192,633 208,158 166,481 131,281 88,263 8.76%
  YoY % -11.84% -7.07% -7.46% 25.03% 26.81% 48.74% -
  Horiz. % 178.80% 202.81% 218.25% 235.84% 188.62% 148.74% 100.00%
PBT 20,026 22,155 32,922 41,841 27,983 22,583 13,506 5.86%
  YoY % -9.61% -32.70% -21.32% 49.52% 23.91% 67.21% -
  Horiz. % 148.27% 164.04% 243.76% 309.80% 207.19% 167.21% 100.00%
Tax -5,047 -5,206 -6,775 -10,728 -7,208 -5,607 -2,914 8.26%
  YoY % 3.05% 23.16% 36.85% -48.83% -28.55% -92.42% -
  Horiz. % 173.20% 178.65% 232.50% 368.15% 247.36% 192.42% 100.00%
NP 14,979 16,949 26,147 31,113 20,775 16,976 10,592 5.14%
  YoY % -11.62% -35.18% -15.96% 49.76% 22.38% 60.27% -
  Horiz. % 141.42% 160.02% 246.86% 293.74% 196.14% 160.27% 100.00%
NP to SH 14,471 16,567 26,147 31,113 20,775 16,976 15,449 -0.94%
  YoY % -12.65% -36.64% -15.96% 49.76% 22.38% 9.88% -
  Horiz. % 93.67% 107.24% 169.25% 201.39% 134.47% 109.88% 100.00%
Tax Rate 25.20 % 23.50 % 20.58 % 25.64 % 25.76 % 24.83 % 21.58 % 2.27%
  YoY % 7.23% 14.19% -19.73% -0.47% 3.75% 15.06% -
  Horiz. % 116.77% 108.90% 95.37% 118.81% 119.37% 115.06% 100.00%
Total Cost 142,839 162,059 166,486 177,045 145,706 114,305 77,671 9.20%
  YoY % -11.86% -2.66% -5.96% 21.51% 27.47% 47.17% -
  Horiz. % 183.90% 208.65% 214.35% 227.94% 187.59% 147.17% 100.00%
Net Worth 180,599 159,960 149,639 123,839 92,880 72,240 42,281 23.34%
  YoY % 12.90% 6.90% 20.83% 33.33% 28.57% 70.85% -
  Horiz. % 427.14% 378.32% 353.91% 292.89% 219.67% 170.85% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 CAGR
Net Worth 180,599 159,960 149,639 123,839 92,880 72,240 42,281 23.34%
  YoY % 12.90% 6.90% 20.83% 33.33% 28.57% 70.85% -
  Horiz. % 427.14% 378.32% 353.91% 292.89% 219.67% 170.85% 100.00%
NOSH 516,000 516,000 516,000 516,000 258,000 258,000 325,242 6.90%
  YoY % 0.00% 0.00% 0.00% 100.00% 0.00% -20.67% -
  Horiz. % 158.65% 158.65% 158.65% 158.65% 79.33% 79.33% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 CAGR
NP Margin 9.49 % 9.47 % 13.57 % 14.95 % 12.48 % 12.93 % 12.00 % -3.33%
  YoY % 0.21% -30.21% -9.23% 19.79% -3.48% 7.75% -
  Horiz. % 79.08% 78.92% 113.08% 124.58% 104.00% 107.75% 100.00%
ROE 8.01 % 10.36 % 17.47 % 25.12 % 22.37 % 23.50 % 36.54 % -19.69%
  YoY % -22.68% -40.70% -30.45% 12.29% -4.81% -35.69% -
  Horiz. % 21.92% 28.35% 47.81% 68.75% 61.22% 64.31% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 CAGR
RPS 30.58 34.69 37.33 40.34 64.53 50.88 27.14 1.74%
  YoY % -11.85% -7.07% -7.46% -37.49% 26.83% 87.47% -
  Horiz. % 112.68% 127.82% 137.55% 148.64% 237.77% 187.47% 100.00%
EPS 2.80 3.21 5.07 9.39 8.05 6.58 4.75 -7.35%
  YoY % -12.77% -36.69% -46.01% 16.65% 22.34% 38.53% -
  Horiz. % 58.95% 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 0.3500 0.3100 0.2900 0.2400 0.3600 0.2800 0.1300 15.39%
  YoY % 12.90% 6.90% 20.83% -33.33% 28.57% 115.38% -
  Horiz. % 269.23% 238.46% 223.08% 184.62% 276.92% 215.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 CAGR
RPS 30.58 34.69 37.33 40.34 32.26 25.44 17.11 8.75%
  YoY % -11.85% -7.07% -7.46% 25.05% 26.81% 48.68% -
  Horiz. % 178.73% 202.75% 218.18% 235.77% 188.54% 148.68% 100.00%
EPS 2.80 3.21 5.07 9.39 4.03 3.29 2.99 -0.94%
  YoY % -12.77% -36.69% -46.01% 133.00% 22.49% 10.03% -
  Horiz. % 93.65% 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 0.3500 0.3100 0.2900 0.2400 0.1800 0.1400 0.0819 23.35%
  YoY % 12.90% 6.90% 20.83% 33.33% 28.57% 70.94% -
  Horiz. % 427.35% 378.51% 354.09% 293.04% 219.78% 170.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/01/13 - -
Price 0.8250 0.8150 1.1600 1.4500 2.6000 0.9450 0.0000 -
P/RPS 2.70 2.35 3.11 3.59 4.03 1.86 0.00 -
  YoY % 14.89% -24.44% -13.37% -10.92% 116.67% 0.00% -
  Horiz. % 145.16% 126.34% 167.20% 193.01% 216.67% 100.00% -
P/EPS 29.42 25.38 22.89 24.05 32.29 14.36 0.00 -
  YoY % 15.92% 10.88% -4.82% -25.52% 124.86% 0.00% -
  Horiz. % 204.87% 176.74% 159.40% 167.48% 224.86% 100.00% -
EY 3.40 3.94 4.37 4.16 3.10 6.96 0.00 -
  YoY % -13.71% -9.84% 5.05% 34.19% -55.46% 0.00% -
  Horiz. % 48.85% 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 2.36 2.63 4.00 6.04 7.22 3.38 0.00 -
  YoY % -10.27% -34.25% -33.77% -16.34% 113.61% 0.00% -
  Horiz. % 69.82% 77.81% 118.34% 178.70% 213.61% 100.00% -
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 CAGR
Date 13/02/18 22/02/17 24/02/16 25/02/15 19/02/14 19/03/13 - -
Price 0.7800 0.8800 1.0500 1.5000 2.8000 1.0100 0.0000 -
P/RPS 2.55 2.54 2.81 3.72 4.34 1.98 0.00 -
  YoY % 0.39% -9.61% -24.46% -14.29% 119.19% 0.00% -
  Horiz. % 128.79% 128.28% 141.92% 187.88% 219.19% 100.00% -
P/EPS 27.81 27.41 20.72 24.88 34.77 15.35 0.00 -
  YoY % 1.46% 32.29% -16.72% -28.44% 126.51% 0.00% -
  Horiz. % 181.17% 178.57% 134.98% 162.08% 226.51% 100.00% -
EY 3.60 3.65 4.83 4.02 2.88 6.51 0.00 -
  YoY % -1.37% -24.43% 20.15% 39.58% -55.76% 0.00% -
  Horiz. % 55.30% 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 2.23 2.84 3.62 6.25 7.78 3.61 0.00 -
  YoY % -21.48% -21.55% -42.08% -19.67% 115.51% 0.00% -
  Horiz. % 61.77% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

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. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
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