Highlights

[BOILERM] YoY Cumulative Quarter Result on 2015-12-31 [#3]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 24-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     33.70%    YoY -     -15.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 CAGR
Revenue 162,548 157,818 179,008 192,633 208,158 166,481 131,281 3.68%
  YoY % 3.00% -11.84% -7.07% -7.46% 25.03% 26.81% -
  Horiz. % 123.82% 120.21% 136.35% 146.73% 158.56% 126.81% 100.00%
PBT 22,465 20,026 22,155 32,922 41,841 27,983 22,583 -0.09%
  YoY % 12.18% -9.61% -32.70% -21.32% 49.52% 23.91% -
  Horiz. % 99.48% 88.68% 98.10% 145.78% 185.28% 123.91% 100.00%
Tax -5,631 -5,047 -5,206 -6,775 -10,728 -7,208 -5,607 0.07%
  YoY % -11.57% 3.05% 23.16% 36.85% -48.83% -28.55% -
  Horiz. % 100.43% 90.01% 92.85% 120.83% 191.33% 128.55% 100.00%
NP 16,834 14,979 16,949 26,147 31,113 20,775 16,976 -0.14%
  YoY % 12.38% -11.62% -35.18% -15.96% 49.76% 22.38% -
  Horiz. % 99.16% 88.24% 99.84% 154.02% 183.28% 122.38% 100.00%
NP to SH 16,258 14,471 16,567 26,147 31,113 20,775 16,976 -0.73%
  YoY % 12.35% -12.65% -36.64% -15.96% 49.76% 22.38% -
  Horiz. % 95.77% 85.24% 97.59% 154.02% 183.28% 122.38% 100.00%
Tax Rate 25.07 % 25.20 % 23.50 % 20.58 % 25.64 % 25.76 % 24.83 % 0.16%
  YoY % -0.52% 7.23% 14.19% -19.73% -0.47% 3.75% -
  Horiz. % 100.97% 101.49% 94.64% 82.88% 103.26% 103.75% 100.00%
Total Cost 145,714 142,839 162,059 166,486 177,045 145,706 114,305 4.19%
  YoY % 2.01% -11.86% -2.66% -5.96% 21.51% 27.47% -
  Horiz. % 127.48% 124.96% 141.78% 145.65% 154.89% 127.47% 100.00%
Net Worth 196,079 180,599 159,960 149,639 123,839 92,880 72,240 18.38%
  YoY % 8.57% 12.90% 6.90% 20.83% 33.33% 28.57% -
  Horiz. % 271.43% 250.00% 221.43% 207.14% 171.43% 128.57% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 CAGR
Net Worth 196,079 180,599 159,960 149,639 123,839 92,880 72,240 18.38%
  YoY % 8.57% 12.90% 6.90% 20.83% 33.33% 28.57% -
  Horiz. % 271.43% 250.00% 221.43% 207.14% 171.43% 128.57% 100.00%
NOSH 516,000 516,000 516,000 516,000 516,000 258,000 258,000 12.43%
  YoY % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 200.00% 200.00% 200.00% 200.00% 200.00% 100.00% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 CAGR
NP Margin 10.36 % 9.49 % 9.47 % 13.57 % 14.95 % 12.48 % 12.93 % -3.68%
  YoY % 9.17% 0.21% -30.21% -9.23% 19.79% -3.48% -
  Horiz. % 80.12% 73.40% 73.24% 104.95% 115.62% 96.52% 100.00%
ROE 8.29 % 8.01 % 10.36 % 17.47 % 25.12 % 22.37 % 23.50 % -16.14%
  YoY % 3.50% -22.68% -40.70% -30.45% 12.29% -4.81% -
  Horiz. % 35.28% 34.09% 44.09% 74.34% 106.89% 95.19% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 CAGR
RPS 31.50 30.58 34.69 37.33 40.34 64.53 50.88 -7.78%
  YoY % 3.01% -11.85% -7.07% -7.46% -37.49% 26.83% -
  Horiz. % 61.91% 60.10% 68.18% 73.37% 79.28% 126.83% 100.00%
EPS 3.15 2.80 3.21 5.07 9.39 8.05 6.58 -11.70%
  YoY % 12.50% -12.77% -36.69% -46.01% 16.65% 22.34% -
  Horiz. % 47.87% 42.55% 48.78% 77.05% 142.71% 122.34% 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 0.3800 0.3500 0.3100 0.2900 0.2400 0.3600 0.2800 5.30%
  YoY % 8.57% 12.90% 6.90% 20.83% -33.33% 28.57% -
  Horiz. % 135.71% 125.00% 110.71% 103.57% 85.71% 128.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 CAGR
RPS 31.50 30.58 34.69 37.33 40.34 32.26 25.44 3.68%
  YoY % 3.01% -11.85% -7.07% -7.46% 25.05% 26.81% -
  Horiz. % 123.82% 120.20% 136.36% 146.74% 158.57% 126.81% 100.00%
EPS 3.15 2.80 3.21 5.07 9.39 4.03 3.29 -0.73%
  YoY % 12.50% -12.77% -36.69% -46.01% 133.00% 22.49% -
  Horiz. % 95.74% 85.11% 97.57% 154.10% 285.41% 122.49% 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 0.3800 0.3500 0.3100 0.2900 0.2400 0.1800 0.1400 18.38%
  YoY % 8.57% 12.90% 6.90% 20.83% 33.33% 28.57% -
  Horiz. % 271.43% 250.00% 221.43% 207.14% 171.43% 128.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/01/13 -
Price 0.5200 0.8250 0.8150 1.1600 1.4500 2.6000 0.9450 -
P/RPS 1.65 2.70 2.35 3.11 3.59 4.03 1.86 -2.00%
  YoY % -38.89% 14.89% -24.44% -13.37% -10.92% 116.67% -
  Horiz. % 88.71% 145.16% 126.34% 167.20% 193.01% 216.67% 100.00%
P/EPS 16.50 29.42 25.38 22.89 24.05 32.29 14.36 2.38%
  YoY % -43.92% 15.92% 10.88% -4.82% -25.52% 124.86% -
  Horiz. % 114.90% 204.87% 176.74% 159.40% 167.48% 224.86% 100.00%
EY 6.06 3.40 3.94 4.37 4.16 3.10 6.96 -2.31%
  YoY % 78.24% -13.71% -9.84% 5.05% 34.19% -55.46% -
  Horiz. % 87.07% 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 1.37 2.36 2.63 4.00 6.04 7.22 3.38 -14.15%
  YoY % -41.95% -10.27% -34.25% -33.77% -16.34% 113.61% -
  Horiz. % 40.53% 69.82% 77.81% 118.34% 178.70% 213.61% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 CAGR
Date 21/02/19 13/02/18 22/02/17 24/02/16 25/02/15 19/02/14 19/03/13 -
Price 0.5900 0.7800 0.8800 1.0500 1.5000 2.8000 1.0100 -
P/RPS 1.87 2.55 2.54 2.81 3.72 4.34 1.98 -0.96%
  YoY % -26.67% 0.39% -9.61% -24.46% -14.29% 119.19% -
  Horiz. % 94.44% 128.79% 128.28% 141.92% 187.88% 219.19% 100.00%
P/EPS 18.73 27.81 27.41 20.72 24.88 34.77 15.35 3.42%
  YoY % -32.65% 1.46% 32.29% -16.72% -28.44% 126.51% -
  Horiz. % 122.02% 181.17% 178.57% 134.98% 162.08% 226.51% 100.00%
EY 5.34 3.60 3.65 4.83 4.02 2.88 6.51 -3.29%
  YoY % 48.33% -1.37% -24.43% 20.15% 39.58% -55.76% -
  Horiz. % 82.03% 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 1.55 2.23 2.84 3.62 6.25 7.78 3.61 -13.31%
  YoY % -30.49% -21.48% -21.55% -42.08% -19.67% 115.51% -
  Horiz. % 42.94% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS