Highlights

[BOILERM] YoY Quarter Result on 2015-06-30 [#1]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 19-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Jun-2015  [#1]
Profit Trend QoQ -     -2.71%    YoY -     -22.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 CAGR
Revenue 54,335 45,435 61,720 60,018 74,142 51,530 42,047 4.43%
  YoY % 19.59% -26.39% 2.84% -19.05% 43.88% 22.55% -
  Horiz. % 129.22% 108.06% 146.79% 142.74% 176.33% 122.55% 100.00%
PBT 6,714 6,293 8,665 10,268 13,719 8,521 7,353 -1.52%
  YoY % 6.69% -27.37% -15.61% -25.15% 61.00% 15.88% -
  Horiz. % 91.31% 85.58% 117.84% 139.64% 186.58% 115.88% 100.00%
Tax -1,840 -1,552 -2,067 -2,444 -3,642 -2,183 -1,920 -0.72%
  YoY % -18.56% 24.92% 15.43% 32.89% -66.83% -13.70% -
  Horiz. % 95.83% 80.83% 107.66% 127.29% 189.69% 113.70% 100.00%
NP 4,874 4,741 6,598 7,824 10,077 6,338 5,433 -1.82%
  YoY % 2.81% -28.14% -15.67% -22.36% 58.99% 16.66% -
  Horiz. % 89.71% 87.26% 121.44% 144.01% 185.48% 116.66% 100.00%
NP to SH 4,932 4,666 6,435 7,824 10,077 6,338 5,433 -1.62%
  YoY % 5.70% -27.49% -17.75% -22.36% 58.99% 16.66% -
  Horiz. % 90.78% 85.88% 118.44% 144.01% 185.48% 116.66% 100.00%
Tax Rate 27.41 % 24.66 % 23.85 % 23.80 % 26.55 % 25.62 % 26.11 % 0.82%
  YoY % 11.15% 3.40% 0.21% -10.36% 3.63% -1.88% -
  Horiz. % 104.98% 94.45% 91.34% 91.15% 101.69% 98.12% 100.00%
Total Cost 49,461 40,694 55,122 52,194 64,065 45,192 36,614 5.21%
  YoY % 21.54% -26.17% 5.61% -18.53% 41.76% 23.43% -
  Horiz. % 135.09% 111.14% 150.55% 142.55% 174.97% 123.43% 100.00%
Net Worth 190,920 175,440 165,119 139,320 116,099 85,140 64,500 20.13%
  YoY % 8.82% 6.25% 18.52% 20.00% 36.36% 32.00% -
  Horiz. % 296.00% 272.00% 256.00% 216.00% 180.00% 132.00% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 CAGR
Net Worth 190,920 175,440 165,119 139,320 116,099 85,140 64,500 20.13%
  YoY % 8.82% 6.25% 18.52% 20.00% 36.36% 32.00% -
  Horiz. % 296.00% 272.00% 256.00% 216.00% 180.00% 132.00% 100.00%
NOSH 516,000 516,000 516,000 516,000 258,000 258,000 258,000 12.43%
  YoY % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 200.00% 200.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 CAGR
NP Margin 8.97 % 10.43 % 10.69 % 13.04 % 13.59 % 12.30 % 12.92 % -5.98%
  YoY % -14.00% -2.43% -18.02% -4.05% 10.49% -4.80% -
  Horiz. % 69.43% 80.73% 82.74% 100.93% 105.19% 95.20% 100.00%
ROE 2.58 % 2.66 % 3.90 % 5.62 % 8.68 % 7.44 % 8.42 % -18.12%
  YoY % -3.01% -31.79% -30.60% -35.25% 16.67% -11.64% -
  Horiz. % 30.64% 31.59% 46.32% 66.75% 103.09% 88.36% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 CAGR
RPS 10.53 8.81 11.96 11.63 28.74 19.97 16.30 -7.12%
  YoY % 19.52% -26.34% 2.84% -59.53% 43.92% 22.52% -
  Horiz. % 64.60% 54.05% 73.37% 71.35% 176.32% 122.52% 100.00%
EPS 0.96 0.90 1.25 1.52 3.91 2.46 2.11 -12.46%
  YoY % 6.67% -28.00% -17.76% -61.13% 58.94% 16.59% -
  Horiz. % 45.50% 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 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3700 0.3400 0.3200 0.2700 0.4500 0.3300 0.2500 6.85%
  YoY % 8.82% 6.25% 18.52% -40.00% 36.36% 32.00% -
  Horiz. % 148.00% 136.00% 128.00% 108.00% 180.00% 132.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 CAGR
RPS 10.53 8.81 11.96 11.63 14.37 9.99 8.15 4.42%
  YoY % 19.52% -26.34% 2.84% -19.07% 43.84% 22.58% -
  Horiz. % 129.20% 108.10% 146.75% 142.70% 176.32% 122.58% 100.00%
EPS 0.96 0.90 1.25 1.52 1.95 1.23 1.05 -1.50%
  YoY % 6.67% -28.00% -17.76% -22.05% 58.54% 17.14% -
  Horiz. % 91.43% 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 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3700 0.3400 0.3200 0.2700 0.2250 0.1650 0.1250 20.13%
  YoY % 8.82% 6.25% 18.52% 20.00% 36.36% 32.00% -
  Horiz. % 296.00% 272.00% 256.00% 216.00% 180.00% 132.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 31/07/12 -
Price 0.6850 0.9350 1.0200 1.4600 2.9900 1.3900 0.7700 -
P/RPS 6.51 10.62 8.53 12.55 10.40 6.96 4.72 5.58%
  YoY % -38.70% 24.50% -32.03% 20.67% 49.43% 47.46% -
  Horiz. % 137.92% 225.00% 180.72% 265.89% 220.34% 147.46% 100.00%
P/EPS 71.67 103.40 81.79 96.29 76.55 56.58 36.57 12.04%
  YoY % -30.69% 26.42% -15.06% 25.79% 35.30% 54.72% -
  Horiz. % 195.98% 282.75% 223.65% 263.30% 209.32% 154.72% 100.00%
EY 1.40 0.97 1.22 1.04 1.31 1.77 2.73 -10.67%
  YoY % 44.33% -20.49% 17.31% -20.61% -25.99% -35.16% -
  Horiz. % 51.28% 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 1.85 2.75 3.19 5.41 6.64 4.21 3.08 -8.25%
  YoY % -32.73% -13.79% -41.04% -18.52% 57.72% 36.69% -
  Horiz. % 60.06% 89.29% 103.57% 175.65% 215.58% 136.69% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 CAGR
Date 23/08/18 22/08/17 17/08/16 19/08/15 19/08/14 20/08/13 13/09/12 -
Price 0.7250 0.9000 1.0300 1.1600 3.3500 1.7500 0.8300 -
P/RPS 6.89 10.22 8.61 9.97 11.66 8.76 5.09 5.25%
  YoY % -32.58% 18.70% -13.64% -14.49% 33.11% 72.10% -
  Horiz. % 135.36% 200.79% 169.16% 195.87% 229.08% 172.10% 100.00%
P/EPS 75.85 99.53 82.59 76.50 85.77 71.24 39.41 11.70%
  YoY % -23.79% 20.51% 7.96% -10.81% 20.40% 80.77% -
  Horiz. % 192.46% 252.55% 209.57% 194.11% 217.64% 180.77% 100.00%
EY 1.32 1.00 1.21 1.31 1.17 1.40 2.54 -10.47%
  YoY % 32.00% -17.36% -7.63% 11.97% -16.43% -44.88% -
  Horiz. % 51.97% 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 1.96 2.65 3.22 4.30 7.44 5.30 3.32 -8.52%
  YoY % -26.04% -17.70% -25.12% -42.20% 40.38% 59.64% -
  Horiz. % 59.04% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS