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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

597  345  528  615 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MCT 0.20+0.01 
 KANGER 0.300.00 
 ABLEGRP 0.175+0.03 
 CME 0.1150.00 
 RSAWIT 0.31+0.035 
 HBGLOB 0.21+0.01 
 TDM 0.265+0.035 
 JTIASA 0.83+0.125 
 MTRONIC 0.08+0.01 
 EKOVEST 0.565-0.015 

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!
PARTNERS & BROKERS