Highlights

[BOILERM] YoY Quarter Result on 2014-09-30 [#2]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 18-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     13.08%    YoY -     59.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 CAGR
Revenue 55,803 54,474 69,137 67,886 55,294 45,203 36,571 7.40%
  YoY % 2.44% -21.21% 1.84% 22.77% 22.32% 23.60% -
  Horiz. % 152.59% 148.95% 189.05% 185.63% 151.20% 123.60% 100.00%
PBT 6,536 4,981 15,298 15,484 9,646 7,161 4,629 6.00%
  YoY % 31.22% -67.44% -1.20% 60.52% 34.70% 54.70% -
  Horiz. % 141.20% 107.60% 330.48% 334.50% 208.38% 154.70% 100.00%
Tax -1,653 -1,256 -3,565 -4,089 -2,496 -1,920 -958 9.65%
  YoY % -31.61% 64.77% 12.81% -63.82% -30.00% -100.42% -
  Horiz. % 172.55% 131.11% 372.13% 426.83% 260.54% 200.42% 100.00%
NP 4,883 3,725 11,733 11,395 7,150 5,241 3,671 4.94%
  YoY % 31.09% -68.25% 2.97% 59.37% 36.42% 42.77% -
  Horiz. % 133.02% 101.47% 319.61% 310.41% 194.77% 142.77% 100.00%
NP to SH 4,802 3,675 11,733 11,395 7,150 5,241 3,229 6.93%
  YoY % 30.67% -68.68% 2.97% 59.37% 36.42% 62.31% -
  Horiz. % 148.71% 113.81% 363.36% 352.90% 221.43% 162.31% 100.00%
Tax Rate 25.29 % 25.22 % 23.30 % 26.41 % 25.88 % 26.81 % 20.70 % 3.44%
  YoY % 0.28% 8.24% -11.78% 2.05% -3.47% 29.52% -
  Horiz. % 122.17% 121.84% 112.56% 127.58% 125.02% 129.52% 100.00%
Total Cost 50,920 50,749 57,404 56,491 48,144 39,962 32,900 7.66%
  YoY % 0.34% -11.59% 1.62% 17.34% 20.47% 21.47% -
  Horiz. % 154.77% 154.25% 174.48% 171.71% 146.33% 121.47% 100.00%
Net Worth 175,440 159,960 134,159 116,099 85,140 69,660 40,930 27.87%
  YoY % 9.68% 19.23% 15.56% 36.36% 22.22% 70.19% -
  Horiz. % 428.62% 390.80% 327.77% 283.65% 208.01% 170.19% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 CAGR
Net Worth 175,440 159,960 134,159 116,099 85,140 69,660 40,930 27.87%
  YoY % 9.68% 19.23% 15.56% 36.36% 22.22% 70.19% -
  Horiz. % 428.62% 390.80% 327.77% 283.65% 208.01% 170.19% 100.00%
NOSH 516,000 516,000 516,000 258,000 258,000 258,000 227,394 14.84%
  YoY % 0.00% 0.00% 100.00% 0.00% 0.00% 13.46% -
  Horiz. % 226.92% 226.92% 226.92% 113.46% 113.46% 113.46% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 CAGR
NP Margin 8.75 % 6.84 % 16.97 % 16.79 % 12.93 % 11.59 % 10.04 % -2.30%
  YoY % 27.92% -59.69% 1.07% 29.85% 11.56% 15.44% -
  Horiz. % 87.15% 68.13% 169.02% 167.23% 128.78% 115.44% 100.00%
ROE 2.74 % 2.30 % 8.75 % 9.81 % 8.40 % 7.52 % 7.89 % -16.36%
  YoY % 19.13% -73.71% -10.81% 16.79% 11.70% -4.69% -
  Horiz. % 34.73% 29.15% 110.90% 124.33% 106.46% 95.31% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 CAGR
RPS 10.81 10.56 13.40 26.31 21.43 17.52 16.08 -6.49%
  YoY % 2.37% -21.19% -49.07% 22.77% 22.32% 8.96% -
  Horiz. % 67.23% 65.67% 83.33% 163.62% 133.27% 108.96% 100.00%
EPS 0.93 0.71 2.27 4.42 2.77 2.03 1.42 -6.90%
  YoY % 30.99% -68.72% -48.64% 59.57% 36.45% 42.96% -
  Horiz. % 65.49% 50.00% 159.86% 311.27% 195.07% 142.96% 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 0.3400 0.3100 0.2600 0.4500 0.3300 0.2700 0.1800 11.34%
  YoY % 9.68% 19.23% -42.22% 36.36% 22.22% 50.00% -
  Horiz. % 188.89% 172.22% 144.44% 250.00% 183.33% 150.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 CAGR
RPS 10.81 10.56 13.40 13.16 10.72 8.76 7.09 7.38%
  YoY % 2.37% -21.19% 1.82% 22.76% 22.37% 23.55% -
  Horiz. % 152.47% 148.94% 189.00% 185.61% 151.20% 123.55% 100.00%
EPS 0.93 0.71 2.27 2.21 1.39 1.02 0.63 6.80%
  YoY % 30.99% -68.72% 2.71% 58.99% 36.27% 61.90% -
  Horiz. % 147.62% 112.70% 360.32% 350.79% 220.63% 161.90% 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 0.3400 0.3100 0.2600 0.2250 0.1650 0.1350 0.0793 27.87%
  YoY % 9.68% 19.23% 15.56% 36.36% 22.22% 70.24% -
  Horiz. % 428.75% 390.92% 327.87% 283.73% 208.07% 170.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 -
Price 0.9100 0.9950 1.1000 3.5600 1.7600 0.8800 0.6550 -
P/RPS 8.41 9.43 8.21 13.53 8.21 5.02 4.07 13.04%
  YoY % -10.82% 14.86% -39.32% 64.80% 63.55% 23.34% -
  Horiz. % 206.63% 231.70% 201.72% 332.43% 201.72% 123.34% 100.00%
P/EPS 97.78 139.71 48.38 80.60 63.51 43.32 46.13 13.53%
  YoY % -30.01% 188.78% -39.98% 26.91% 46.61% -6.09% -
  Horiz. % 211.97% 302.86% 104.88% 174.72% 137.68% 93.91% 100.00%
EY 1.02 0.72 2.07 1.24 1.57 2.31 2.17 -11.97%
  YoY % 41.67% -65.22% 66.94% -21.02% -32.03% 6.45% -
  Horiz. % 47.00% 33.18% 95.39% 57.14% 72.35% 106.45% 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 2.68 3.21 4.23 7.91 5.33 3.26 3.64 -5.04%
  YoY % -16.51% -24.11% -46.52% 48.41% 63.50% -10.44% -
  Horiz. % 73.63% 88.19% 116.21% 217.31% 146.43% 89.56% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 CAGR
Date 22/11/17 17/11/16 19/11/15 18/11/14 25/11/13 14/12/12 16/12/11 -
Price 0.8350 0.8600 1.1200 1.6300 2.4000 0.8700 0.8450 -
P/RPS 7.72 8.15 8.36 6.19 11.20 4.97 5.25 6.73%
  YoY % -5.28% -2.51% 35.06% -44.73% 125.35% -5.33% -
  Horiz. % 147.05% 155.24% 159.24% 117.90% 213.33% 94.67% 100.00%
P/EPS 89.73 120.75 49.26 36.91 86.60 42.83 59.51 7.18%
  YoY % -25.69% 145.13% 33.46% -57.38% 102.19% -28.03% -
  Horiz. % 150.78% 202.91% 82.78% 62.02% 145.52% 71.97% 100.00%
EY 1.11 0.83 2.03 2.71 1.15 2.33 1.68 -6.76%
  YoY % 33.73% -59.11% -25.09% 135.65% -50.64% 38.69% -
  Horiz. % 66.07% 49.40% 120.83% 161.31% 68.45% 138.69% 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 2.46 2.77 4.31 3.62 7.27 3.22 4.69 -10.33%
  YoY % -11.19% -35.73% 19.06% -50.21% 125.78% -31.34% -
  Horiz. % 52.45% 59.06% 91.90% 77.19% 155.01% 68.66% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
3. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
4. Jaks Resources - Higher Expected Investment Returns from JHDP ? DK66
5. Am I a Chinese Chauvinistic? Sslee blog
6. Cutting Your Losses Our Investment Journey
7. Sun Is Shining For Palm Oil Stock BFM Podcast
8. Stocks on Radar - Inari Amertron (0166) AmInvest Research Reports
Partners & Brokers