Highlights

[BOILERM] YoY Quarter Result on 2014-06-30 [#1]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 19-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Jun-2014  [#1]
Profit Trend QoQ -     -1.60%    YoY -     58.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 CAGR
Revenue 45,435 61,720 60,018 74,142 51,530 42,047 - -
  YoY % -26.39% 2.84% -19.05% 43.88% 22.55% 0.00% -
  Horiz. % 108.06% 146.79% 142.74% 176.33% 122.55% 100.00% -
PBT 6,293 8,665 10,268 13,719 8,521 7,353 - -
  YoY % -27.37% -15.61% -25.15% 61.00% 15.88% 0.00% -
  Horiz. % 85.58% 117.84% 139.64% 186.58% 115.88% 100.00% -
Tax -1,552 -2,067 -2,444 -3,642 -2,183 -1,920 - -
  YoY % 24.92% 15.43% 32.89% -66.83% -13.70% 0.00% -
  Horiz. % 80.83% 107.66% 127.29% 189.69% 113.70% 100.00% -
NP 4,741 6,598 7,824 10,077 6,338 5,433 - -
  YoY % -28.14% -15.67% -22.36% 58.99% 16.66% 0.00% -
  Horiz. % 87.26% 121.44% 144.01% 185.48% 116.66% 100.00% -
NP to SH 4,666 6,435 7,824 10,077 6,338 5,433 - -
  YoY % -27.49% -17.75% -22.36% 58.99% 16.66% 0.00% -
  Horiz. % 85.88% 118.44% 144.01% 185.48% 116.66% 100.00% -
Tax Rate 24.66 % 23.85 % 23.80 % 26.55 % 25.62 % 26.11 % - % -
  YoY % 3.40% 0.21% -10.36% 3.63% -1.88% 0.00% -
  Horiz. % 94.45% 91.34% 91.15% 101.69% 98.12% 100.00% -
Total Cost 40,694 55,122 52,194 64,065 45,192 36,614 - -
  YoY % -26.17% 5.61% -18.53% 41.76% 23.43% 0.00% -
  Horiz. % 111.14% 150.55% 142.55% 174.97% 123.43% 100.00% -
Net Worth 175,440 165,119 139,320 116,099 85,140 64,500 - -
  YoY % 6.25% 18.52% 20.00% 36.36% 32.00% 0.00% -
  Horiz. % 272.00% 256.00% 216.00% 180.00% 132.00% 100.00% -
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 CAGR
Net Worth 175,440 165,119 139,320 116,099 85,140 64,500 - -
  YoY % 6.25% 18.52% 20.00% 36.36% 32.00% 0.00% -
  Horiz. % 272.00% 256.00% 216.00% 180.00% 132.00% 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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 CAGR
NP Margin 10.43 % 10.69 % 13.04 % 13.59 % 12.30 % 12.92 % - % -
  YoY % -2.43% -18.02% -4.05% 10.49% -4.80% 0.00% -
  Horiz. % 80.73% 82.74% 100.93% 105.19% 95.20% 100.00% -
ROE 2.66 % 3.90 % 5.62 % 8.68 % 7.44 % 8.42 % - % -
  YoY % -31.79% -30.60% -35.25% 16.67% -11.64% 0.00% -
  Horiz. % 31.59% 46.32% 66.75% 103.09% 88.36% 100.00% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 CAGR
RPS 8.81 11.96 11.63 28.74 19.97 16.30 - -
  YoY % -26.34% 2.84% -59.53% 43.92% 22.52% 0.00% -
  Horiz. % 54.05% 73.37% 71.35% 176.32% 122.52% 100.00% -
EPS 0.90 1.25 1.52 3.91 2.46 2.11 - -
  YoY % -28.00% -17.76% -61.13% 58.94% 16.59% 0.00% -
  Horiz. % 42.65% 59.24% 72.04% 185.31% 116.59% 100.00% -
DPS 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 0.3400 0.3200 0.2700 0.4500 0.3300 0.2500 - -
  YoY % 6.25% 18.52% -40.00% 36.36% 32.00% 0.00% -
  Horiz. % 136.00% 128.00% 108.00% 180.00% 132.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 516,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 CAGR
RPS 8.81 11.96 11.63 14.37 9.99 8.15 - -
  YoY % -26.34% 2.84% -19.07% 43.84% 22.58% 0.00% -
  Horiz. % 108.10% 146.75% 142.70% 176.32% 122.58% 100.00% -
EPS 0.90 1.25 1.52 1.95 1.23 1.05 - -
  YoY % -28.00% -17.76% -22.05% 58.54% 17.14% 0.00% -
  Horiz. % 85.71% 119.05% 144.76% 185.71% 117.14% 100.00% -
DPS 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 0.3400 0.3200 0.2700 0.2250 0.1650 0.1250 - -
  YoY % 6.25% 18.52% 20.00% 36.36% 32.00% 0.00% -
  Horiz. % 272.00% 256.00% 216.00% 180.00% 132.00% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 31/07/12 29/06/12 -
Price 0.9350 1.0200 1.4600 2.9900 1.3900 0.7700 0.7800 -
P/RPS 10.62 8.53 12.55 10.40 6.96 4.72 0.00 -
  YoY % 24.50% -32.03% 20.67% 49.43% 47.46% 0.00% -
  Horiz. % 225.00% 180.72% 265.89% 220.34% 147.46% 100.00% -
P/EPS 103.40 81.79 96.29 76.55 56.58 36.57 0.00 -
  YoY % 26.42% -15.06% 25.79% 35.30% 54.72% 0.00% -
  Horiz. % 282.75% 223.65% 263.30% 209.32% 154.72% 100.00% -
EY 0.97 1.22 1.04 1.31 1.77 2.73 0.00 -
  YoY % -20.49% 17.31% -20.61% -25.99% -35.16% 0.00% -
  Horiz. % 35.53% 44.69% 38.10% 47.99% 64.84% 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 2.75 3.19 5.41 6.64 4.21 3.08 0.00 -
  YoY % -13.79% -41.04% -18.52% 57.72% 36.69% 0.00% -
  Horiz. % 89.29% 103.57% 175.65% 215.58% 136.69% 100.00% -
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 CAGR
Date 22/08/17 17/08/16 19/08/15 19/08/14 20/08/13 13/09/12 - -
Price 0.9000 1.0300 1.1600 3.3500 1.7500 0.8300 0.0000 -
P/RPS 10.22 8.61 9.97 11.66 8.76 5.09 0.00 -
  YoY % 18.70% -13.64% -14.49% 33.11% 72.10% 0.00% -
  Horiz. % 200.79% 169.16% 195.87% 229.08% 172.10% 100.00% -
P/EPS 99.53 82.59 76.50 85.77 71.24 39.41 0.00 -
  YoY % 20.51% 7.96% -10.81% 20.40% 80.77% 0.00% -
  Horiz. % 252.55% 209.57% 194.11% 217.64% 180.77% 100.00% -
EY 1.00 1.21 1.31 1.17 1.40 2.54 0.00 -
  YoY % -17.36% -7.63% 11.97% -16.43% -44.88% 0.00% -
  Horiz. % 39.37% 47.64% 51.57% 46.06% 55.12% 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 2.65 3.22 4.30 7.44 5.30 3.32 0.00 -
  YoY % -17.70% -25.12% -42.20% 40.38% 59.64% 0.00% -
  Horiz. % 79.82% 96.99% 129.52% 224.10% 159.64% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers