Highlights

[BOILERM] YoY Quarter Result on 2015-09-30 [#2]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 19-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     49.96%    YoY -     2.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 CAGR
Revenue 56,202 55,803 54,474 69,137 67,886 55,294 45,203 3.75%
  YoY % 0.72% 2.44% -21.21% 1.84% 22.77% 22.32% -
  Horiz. % 124.33% 123.45% 120.51% 152.95% 150.18% 122.32% 100.00%
PBT 8,140 6,536 4,981 15,298 15,484 9,646 7,161 2.19%
  YoY % 24.54% 31.22% -67.44% -1.20% 60.52% 34.70% -
  Horiz. % 113.67% 91.27% 69.56% 213.63% 216.23% 134.70% 100.00%
Tax -2,235 -1,653 -1,256 -3,565 -4,089 -2,496 -1,920 2.60%
  YoY % -35.21% -31.61% 64.77% 12.81% -63.82% -30.00% -
  Horiz. % 116.41% 86.09% 65.42% 185.68% 212.97% 130.00% 100.00%
NP 5,905 4,883 3,725 11,733 11,395 7,150 5,241 2.04%
  YoY % 20.93% 31.09% -68.25% 2.97% 59.37% 36.42% -
  Horiz. % 112.67% 93.17% 71.07% 223.87% 217.42% 136.42% 100.00%
NP to SH 5,516 4,802 3,675 11,733 11,395 7,150 5,241 0.87%
  YoY % 14.87% 30.67% -68.68% 2.97% 59.37% 36.42% -
  Horiz. % 105.25% 91.62% 70.12% 223.87% 217.42% 136.42% 100.00%
Tax Rate 27.46 % 25.29 % 25.22 % 23.30 % 26.41 % 25.88 % 26.81 % 0.41%
  YoY % 8.58% 0.28% 8.24% -11.78% 2.05% -3.47% -
  Horiz. % 102.42% 94.33% 94.07% 86.91% 98.51% 96.53% 100.00%
Total Cost 50,297 50,920 50,749 57,404 56,491 48,144 39,962 3.96%
  YoY % -1.22% 0.34% -11.59% 1.62% 17.34% 20.47% -
  Horiz. % 125.86% 127.42% 126.99% 143.65% 141.36% 120.47% 100.00%
Net Worth 185,760 175,440 159,960 134,159 116,099 85,140 69,660 18.03%
  YoY % 5.88% 9.68% 19.23% 15.56% 36.36% 22.22% -
  Horiz. % 266.67% 251.85% 229.63% 192.59% 166.67% 122.22% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 CAGR
Net Worth 185,760 175,440 159,960 134,159 116,099 85,140 69,660 18.03%
  YoY % 5.88% 9.68% 19.23% 15.56% 36.36% 22.22% -
  Horiz. % 266.67% 251.85% 229.63% 192.59% 166.67% 122.22% 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 CAGR
NP Margin 10.51 % 8.75 % 6.84 % 16.97 % 16.79 % 12.93 % 11.59 % -1.64%
  YoY % 20.11% 27.92% -59.69% 1.07% 29.85% 11.56% -
  Horiz. % 90.68% 75.50% 59.02% 146.42% 144.87% 111.56% 100.00%
ROE 2.97 % 2.74 % 2.30 % 8.75 % 9.81 % 8.40 % 7.52 % -14.53%
  YoY % 8.39% 19.13% -73.71% -10.81% 16.79% 11.70% -
  Horiz. % 39.49% 36.44% 30.59% 116.36% 130.45% 111.70% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 CAGR
RPS 10.89 10.81 10.56 13.40 26.31 21.43 17.52 -7.72%
  YoY % 0.74% 2.37% -21.19% -49.07% 22.77% 22.32% -
  Horiz. % 62.16% 61.70% 60.27% 76.48% 150.17% 122.32% 100.00%
EPS 1.07 0.93 0.71 2.27 4.42 2.77 2.03 -10.26%
  YoY % 15.05% 30.99% -68.72% -48.64% 59.57% 36.45% -
  Horiz. % 52.71% 45.81% 34.98% 111.82% 217.73% 136.45% 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 0.3600 0.3400 0.3100 0.2600 0.4500 0.3300 0.2700 4.98%
  YoY % 5.88% 9.68% 19.23% -42.22% 36.36% 22.22% -
  Horiz. % 133.33% 125.93% 114.81% 96.30% 166.67% 122.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 CAGR
RPS 10.89 10.81 10.56 13.40 13.16 10.72 8.76 3.75%
  YoY % 0.74% 2.37% -21.19% 1.82% 22.76% 22.37% -
  Horiz. % 124.32% 123.40% 120.55% 152.97% 150.23% 122.37% 100.00%
EPS 1.07 0.93 0.71 2.27 2.21 1.39 1.02 0.81%
  YoY % 15.05% 30.99% -68.72% 2.71% 58.99% 36.27% -
  Horiz. % 104.90% 91.18% 69.61% 222.55% 216.67% 136.27% 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 0.3600 0.3400 0.3100 0.2600 0.2250 0.1650 0.1350 18.03%
  YoY % 5.88% 9.68% 19.23% 15.56% 36.36% 22.22% -
  Horiz. % 266.67% 251.85% 229.63% 192.59% 166.67% 122.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 -
Price 0.6650 0.9100 0.9950 1.1000 3.5600 1.7600 0.8800 -
P/RPS 6.11 8.41 9.43 8.21 13.53 8.21 5.02 3.38%
  YoY % -27.35% -10.82% 14.86% -39.32% 64.80% 63.55% -
  Horiz. % 121.71% 167.53% 187.85% 163.55% 269.52% 163.55% 100.00%
P/EPS 62.21 97.78 139.71 48.38 80.60 63.51 43.32 6.31%
  YoY % -36.38% -30.01% 188.78% -39.98% 26.91% 46.61% -
  Horiz. % 143.61% 225.72% 322.51% 111.68% 186.06% 146.61% 100.00%
EY 1.61 1.02 0.72 2.07 1.24 1.57 2.31 -5.92%
  YoY % 57.84% 41.67% -65.22% 66.94% -21.02% -32.03% -
  Horiz. % 69.70% 44.16% 31.17% 89.61% 53.68% 67.97% 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 2.68 3.21 4.23 7.91 5.33 3.26 -9.13%
  YoY % -30.97% -16.51% -24.11% -46.52% 48.41% 63.50% -
  Horiz. % 56.75% 82.21% 98.47% 129.75% 242.64% 163.50% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 CAGR
Date 22/11/18 22/11/17 17/11/16 19/11/15 18/11/14 25/11/13 14/12/12 -
Price 0.6100 0.8350 0.8600 1.1200 1.6300 2.4000 0.8700 -
P/RPS 5.60 7.72 8.15 8.36 6.19 11.20 4.97 2.04%
  YoY % -27.46% -5.28% -2.51% 35.06% -44.73% 125.35% -
  Horiz. % 112.68% 155.33% 163.98% 168.21% 124.55% 225.35% 100.00%
P/EPS 57.06 89.73 120.75 49.26 36.91 86.60 42.83 4.97%
  YoY % -36.41% -25.69% 145.13% 33.46% -57.38% 102.19% -
  Horiz. % 133.22% 209.50% 281.93% 115.01% 86.18% 202.19% 100.00%
EY 1.75 1.11 0.83 2.03 2.71 1.15 2.33 -4.72%
  YoY % 57.66% 33.73% -59.11% -25.09% 135.65% -50.64% -
  Horiz. % 75.11% 47.64% 35.62% 87.12% 116.31% 49.36% 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 1.69 2.46 2.77 4.31 3.62 7.27 3.22 -10.32%
  YoY % -31.30% -11.19% -35.73% 19.06% -50.21% 125.78% -
  Horiz. % 52.48% 76.40% 86.02% 133.85% 112.42% 225.78% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. 【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?
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
5. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
8. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
Partners & Brokers