Highlights

[BOILERM] YoY Cumulative Quarter Result on 2014-03-31 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 21-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     49.29%    YoY -     30.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 CAGR
Revenue 237,190 260,109 277,875 242,020 165,834 149,657 - -
  YoY % -8.81% -6.39% 14.81% 45.94% 10.81% 0.00% -
  Horiz. % 158.49% 173.80% 185.67% 161.72% 110.81% 100.00% -
PBT 32,391 39,582 52,167 38,180 30,193 22,237 - -
  YoY % -18.17% -24.12% 36.63% 26.45% 35.78% 0.00% -
  Horiz. % 145.66% 178.00% 234.60% 171.70% 135.78% 100.00% -
Tax -8,533 -8,692 -13,012 -7,164 -6,458 -2,960 - -
  YoY % 1.83% 33.20% -81.63% -10.93% -118.18% 0.00% -
  Horiz. % 288.28% 293.65% 439.59% 242.03% 218.18% 100.00% -
NP 23,858 30,890 39,155 31,016 23,735 19,277 - -
  YoY % -22.76% -21.11% 26.24% 30.68% 23.13% 0.00% -
  Horiz. % 123.76% 160.24% 203.12% 160.90% 123.13% 100.00% -
NP to SH 23,053 30,767 39,155 31,016 23,735 19,277 - -
  YoY % -25.07% -21.42% 26.24% 30.68% 23.13% 0.00% -
  Horiz. % 119.59% 159.60% 203.12% 160.90% 123.13% 100.00% -
Tax Rate 26.34 % 21.96 % 24.94 % 18.76 % 21.39 % 13.31 % - % -
  YoY % 19.95% -11.95% 32.94% -12.30% 60.71% 0.00% -
  Horiz. % 197.90% 164.99% 187.38% 140.95% 160.71% 100.00% -
Total Cost 213,332 229,219 238,720 211,004 142,099 130,380 - -
  YoY % -6.93% -3.98% 13.14% 48.49% 8.99% 0.00% -
  Horiz. % 163.62% 175.81% 183.10% 161.84% 108.99% 100.00% -
Net Worth 170,280 159,960 129,000 105,779 79,980 59,340 59,340 23.46%
  YoY % 6.45% 24.00% 21.95% 32.26% 34.78% 0.00% -
  Horiz. % 286.96% 269.57% 217.39% 178.26% 134.78% 100.00% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 CAGR
Div 7,740 7,740 - 7,740 5,160 7,095 - -
  YoY % 0.00% 0.00% 0.00% 50.00% -27.27% 0.00% -
  Horiz. % 109.09% 109.09% 0.00% 109.09% 72.73% 100.00% -
Div Payout % 33.57 % 25.16 % - % 24.95 % 21.74 % 36.81 % - % -
  YoY % 33.43% 0.00% 0.00% 14.77% -40.94% 0.00% -
  Horiz. % 91.20% 68.35% 0.00% 67.78% 59.06% 100.00% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 CAGR
Net Worth 170,280 159,960 129,000 105,779 79,980 59,340 59,340 23.46%
  YoY % 6.45% 24.00% 21.95% 32.26% 34.78% 0.00% -
  Horiz. % 286.96% 269.57% 217.39% 178.26% 134.78% 100.00% 100.00%
NOSH 516,000 516,000 516,000 258,000 258,000 258,000 258,000 14.86%
  YoY % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 200.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 CAGR
NP Margin 10.06 % 11.88 % 14.09 % 12.82 % 14.31 % 12.88 % - % -
  YoY % -15.32% -15.68% 9.91% -10.41% 11.10% 0.00% -
  Horiz. % 78.11% 92.24% 109.39% 99.53% 111.10% 100.00% -
ROE 13.54 % 19.23 % 30.35 % 29.32 % 29.68 % 32.49 % - % -
  YoY % -29.59% -36.64% 3.51% -1.21% -8.65% 0.00% -
  Horiz. % 41.67% 59.19% 93.41% 90.24% 91.35% 100.00% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 CAGR
RPS 45.97 50.41 53.85 93.81 64.28 58.01 - -
  YoY % -8.81% -6.39% -42.60% 45.94% 10.81% 0.00% -
  Horiz. % 79.24% 86.90% 92.83% 161.71% 110.81% 100.00% -
EPS 4.47 5.96 7.59 12.02 9.20 7.47 - -
  YoY % -25.00% -21.48% -36.86% 30.65% 23.16% 0.00% -
  Horiz. % 59.84% 79.79% 101.61% 160.91% 123.16% 100.00% -
DPS 1.50 1.50 0.00 3.00 2.00 2.75 - -
  YoY % 0.00% 0.00% 0.00% 50.00% -27.27% 0.00% -
  Horiz. % 54.55% 54.55% 0.00% 109.09% 72.73% 100.00% -
NAPS 0.3300 0.3100 0.2500 0.4100 0.3100 0.2300 0.2300 7.48%
  YoY % 6.45% 24.00% -39.02% 32.26% 34.78% 0.00% -
  Horiz. % 143.48% 134.78% 108.70% 178.26% 134.78% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 CAGR
RPS 45.97 50.41 53.85 46.90 32.14 29.00 - -
  YoY % -8.81% -6.39% 14.82% 45.92% 10.83% 0.00% -
  Horiz. % 158.52% 173.83% 185.69% 161.72% 110.83% 100.00% -
EPS 4.47 5.96 7.59 6.01 4.60 3.74 - -
  YoY % -25.00% -21.48% 26.29% 30.65% 22.99% 0.00% -
  Horiz. % 119.52% 159.36% 202.94% 160.70% 122.99% 100.00% -
DPS 1.50 1.50 0.00 1.50 1.00 1.38 - -
  YoY % 0.00% 0.00% 0.00% 50.00% -27.54% 0.00% -
  Horiz. % 108.70% 108.70% 0.00% 108.70% 72.46% 100.00% -
NAPS 0.3300 0.3100 0.2500 0.2050 0.1550 0.1150 0.1150 23.46%
  YoY % 6.45% 24.00% 21.95% 32.26% 34.78% 0.00% -
  Horiz. % 286.96% 269.57% 217.39% 178.26% 134.78% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/04/12 30/03/12 -
Price 0.8450 1.0200 1.4800 2.9500 0.9950 0.7650 0.7950 -
P/RPS 1.84 2.02 2.75 3.14 1.55 1.32 0.00 -
  YoY % -8.91% -26.55% -12.42% 102.58% 17.42% 0.00% -
  Horiz. % 139.39% 153.03% 208.33% 237.88% 117.42% 100.00% -
P/EPS 18.91 17.11 19.50 24.54 10.82 10.24 0.00 -
  YoY % 10.52% -12.26% -20.54% 126.80% 5.66% 0.00% -
  Horiz. % 184.67% 167.09% 190.43% 239.65% 105.66% 100.00% -
EY 5.29 5.85 5.13 4.08 9.25 9.77 0.00 -
  YoY % -9.57% 14.04% 25.74% -55.89% -5.32% 0.00% -
  Horiz. % 54.15% 59.88% 52.51% 41.76% 94.68% 100.00% -
DY 1.78 1.47 0.00 1.02 2.01 3.59 0.00 -
  YoY % 21.09% 0.00% 0.00% -49.25% -44.01% 0.00% -
  Horiz. % 49.58% 40.95% 0.00% 28.41% 55.99% 100.00% -
P/NAPS 2.56 3.29 5.92 7.20 3.21 3.33 3.46 -5.84%
  YoY % -22.19% -44.43% -17.78% 124.30% -3.60% -3.76% -
  Horiz. % 73.99% 95.09% 171.10% 208.09% 92.77% 96.24% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 CAGR
Date 24/05/17 27/05/16 21/05/15 21/05/14 29/05/13 28/06/12 - -
Price 1.0500 1.0300 1.4800 3.0000 1.4000 0.7700 0.0000 -
P/RPS 2.28 2.04 2.75 3.20 2.18 1.33 0.00 -
  YoY % 11.76% -25.82% -14.06% 46.79% 63.91% 0.00% -
  Horiz. % 171.43% 153.38% 206.77% 240.60% 163.91% 100.00% -
P/EPS 23.50 17.27 19.50 24.95 15.22 10.31 0.00 -
  YoY % 36.07% -11.44% -21.84% 63.93% 47.62% 0.00% -
  Horiz. % 227.93% 167.51% 189.14% 242.00% 147.62% 100.00% -
EY 4.25 5.79 5.13 4.01 6.57 9.70 0.00 -
  YoY % -26.60% 12.87% 27.93% -38.96% -32.27% 0.00% -
  Horiz. % 43.81% 59.69% 52.89% 41.34% 67.73% 100.00% -
DY 1.43 1.46 0.00 1.00 1.43 3.57 0.00 -
  YoY % -2.05% 0.00% 0.00% -30.07% -59.94% 0.00% -
  Horiz. % 40.06% 40.90% 0.00% 28.01% 40.06% 100.00% -
P/NAPS 3.18 3.32 5.92 7.32 4.52 3.35 0.00 -
  YoY % -4.22% -43.92% -19.13% 61.95% 34.93% 0.00% -
  Horiz. % 94.93% 99.10% 176.72% 218.51% 134.93% 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