Highlights

[BOILERM] YoY Quarter Result on 2014-03-31 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 21-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     40.54%    YoY -     51.54%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 CAGR
Revenue 58,182 67,476 69,717 75,539 34,553 43,116 - -
  YoY % -13.77% -3.21% -7.71% 118.62% -19.86% 0.00% -
  Horiz. % 134.94% 156.50% 161.70% 175.20% 80.14% 100.00% -
PBT 10,236 6,660 10,326 10,197 7,610 7,371 - -
  YoY % 53.69% -35.50% 1.27% 33.99% 3.24% 0.00% -
  Horiz. % 138.87% 90.35% 140.09% 138.34% 103.24% 100.00% -
Tax -3,327 -1,917 -2,284 44 -852 711 - -
  YoY % -73.55% 16.07% -5,290.91% 105.16% -219.83% 0.00% -
  Horiz. % -467.93% -269.62% -321.24% 6.19% -119.83% 100.00% -
NP 6,909 4,743 8,042 10,241 6,758 8,082 - -
  YoY % 45.67% -41.02% -21.47% 51.54% -16.38% 0.00% -
  Horiz. % 85.49% 58.69% 99.51% 126.71% 83.62% 100.00% -
NP to SH 6,486 4,620 8,042 10,241 6,758 8,082 - -
  YoY % 40.39% -42.55% -21.47% 51.54% -16.38% 0.00% -
  Horiz. % 80.25% 57.16% 99.51% 126.71% 83.62% 100.00% -
Tax Rate 32.50 % 28.78 % 22.12 % -0.43 % 11.20 % -9.65 % - % -
  YoY % 12.93% 30.11% 5,244.19% -103.84% 216.06% 0.00% -
  Horiz. % -336.79% -298.24% -229.22% 4.46% -116.06% 100.00% -
Total Cost 51,273 62,733 61,675 65,298 27,795 35,034 - -
  YoY % -18.27% 1.72% -5.55% 134.93% -20.66% 0.00% -
  Horiz. % 146.35% 179.06% 176.04% 186.38% 79.34% 100.00% -
Net Worth 170,280 159,960 129,000 105,779 79,980 59,340 59,340 23.46%
  YoY % 6.45% 24.00% 21.95% 32.26% 34.78% 0.00% -
  Horiz. % 286.96% 269.57% 217.39% 178.26% 134.78% 100.00% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 CAGR
Div 7,740 7,740 9,030 7,740 5,160 3,870 - -
  YoY % 0.00% -14.29% 16.67% 50.00% 33.33% 0.00% -
  Horiz. % 200.00% 200.00% 233.33% 200.00% 133.33% 100.00% -
Div Payout % 119.33 % 167.53 % 112.29 % 75.58 % 76.35 % 47.88 % - % -
  YoY % -28.77% 49.19% 48.57% -1.01% 59.46% 0.00% -
  Horiz. % 249.23% 349.90% 234.52% 157.85% 159.46% 100.00% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 CAGR
Net Worth 170,280 159,960 129,000 105,779 79,980 59,340 59,340 23.46%
  YoY % 6.45% 24.00% 21.95% 32.26% 34.78% 0.00% -
  Horiz. % 286.96% 269.57% 217.39% 178.26% 134.78% 100.00% 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 CAGR
NP Margin 11.87 % 7.03 % 11.54 % 13.56 % 19.56 % 18.74 % - % -
  YoY % 68.85% -39.08% -14.90% -30.67% 4.38% 0.00% -
  Horiz. % 63.34% 37.51% 61.58% 72.36% 104.38% 100.00% -
ROE 3.81 % 2.89 % 6.23 % 9.68 % 8.45 % 13.62 % - % -
  YoY % 31.83% -53.61% -35.64% 14.56% -37.96% 0.00% -
  Horiz. % 27.97% 21.22% 45.74% 71.07% 62.04% 100.00% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 CAGR
RPS 11.28 13.08 13.51 29.28 13.39 16.71 - -
  YoY % -13.76% -3.18% -53.86% 118.67% -19.87% 0.00% -
  Horiz. % 67.50% 78.28% 80.85% 175.22% 80.13% 100.00% -
EPS 1.26 0.90 1.56 3.97 2.62 3.13 - -
  YoY % 40.00% -42.31% -60.71% 51.53% -16.29% 0.00% -
  Horiz. % 40.26% 28.75% 49.84% 126.84% 83.71% 100.00% -
DPS 1.50 1.50 1.75 3.00 2.00 1.50 - -
  YoY % 0.00% -14.29% -41.67% 50.00% 33.33% 0.00% -
  Horiz. % 100.00% 100.00% 116.67% 200.00% 133.33% 100.00% -
NAPS 0.3300 0.3100 0.2500 0.4100 0.3100 0.2300 0.2300 7.48%
  YoY % 6.45% 24.00% -39.02% 32.26% 34.78% 0.00% -
  Horiz. % 143.48% 134.78% 108.70% 178.26% 134.78% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 CAGR
RPS 11.28 13.08 13.51 14.64 6.70 8.36 - -
  YoY % -13.76% -3.18% -7.72% 118.51% -19.86% 0.00% -
  Horiz. % 134.93% 156.46% 161.60% 175.12% 80.14% 100.00% -
EPS 1.26 0.90 1.56 1.98 1.31 1.57 - -
  YoY % 40.00% -42.31% -21.21% 51.15% -16.56% 0.00% -
  Horiz. % 80.25% 57.32% 99.36% 126.11% 83.44% 100.00% -
DPS 1.50 1.50 1.75 1.50 1.00 0.75 - -
  YoY % 0.00% -14.29% 16.67% 50.00% 33.33% 0.00% -
  Horiz. % 200.00% 200.00% 233.33% 200.00% 133.33% 100.00% -
NAPS 0.3300 0.3100 0.2500 0.2050 0.1550 0.1150 0.1150 23.46%
  YoY % 6.45% 24.00% 21.95% 32.26% 34.78% 0.00% -
  Horiz. % 286.96% 269.57% 217.39% 178.26% 134.78% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/04/12 30/03/12 -
Price 0.8450 1.0200 1.4800 2.9500 0.9950 0.7650 0.7950 -
P/RPS 7.49 7.80 10.95 10.08 7.43 4.58 0.00 -
  YoY % -3.97% -28.77% 8.63% 35.67% 62.23% 0.00% -
  Horiz. % 163.54% 170.31% 239.08% 220.09% 162.23% 100.00% -
P/EPS 67.22 113.92 94.96 74.32 37.99 24.42 0.00 -
  YoY % -40.99% 19.97% 27.77% 95.63% 55.57% 0.00% -
  Horiz. % 275.27% 466.50% 388.86% 304.34% 155.57% 100.00% -
EY 1.49 0.88 1.05 1.35 2.63 4.09 0.00 -
  YoY % 69.32% -16.19% -22.22% -48.67% -35.70% 0.00% -
  Horiz. % 36.43% 21.52% 25.67% 33.01% 64.30% 100.00% -
DY 1.78 1.47 1.18 1.02 2.01 1.96 0.00 -
  YoY % 21.09% 24.58% 15.69% -49.25% 2.55% 0.00% -
  Horiz. % 90.82% 75.00% 60.20% 52.04% 102.55% 100.00% -
P/NAPS 2.56 3.29 5.92 7.20 3.21 3.33 3.46 -5.84%
  YoY % -22.19% -44.43% -17.78% 124.30% -3.60% -3.76% -
  Horiz. % 73.99% 95.09% 171.10% 208.09% 92.77% 96.24% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 CAGR
Date 24/05/17 27/05/16 21/05/15 21/05/14 29/05/13 28/06/12 - -
Price 1.0500 1.0300 1.4800 3.0000 1.4000 0.7700 0.0000 -
P/RPS 9.31 7.88 10.95 10.25 10.45 4.61 0.00 -
  YoY % 18.15% -28.04% 6.83% -1.91% 126.68% 0.00% -
  Horiz. % 201.95% 170.93% 237.53% 222.34% 226.68% 100.00% -
P/EPS 83.53 115.04 94.96 75.58 53.45 24.58 0.00 -
  YoY % -27.39% 21.15% 25.64% 41.40% 117.45% 0.00% -
  Horiz. % 339.83% 468.02% 386.33% 307.49% 217.45% 100.00% -
EY 1.20 0.87 1.05 1.32 1.87 4.07 0.00 -
  YoY % 37.93% -17.14% -20.45% -29.41% -54.05% 0.00% -
  Horiz. % 29.48% 21.38% 25.80% 32.43% 45.95% 100.00% -
DY 1.43 1.46 1.18 1.00 1.43 1.95 0.00 -
  YoY % -2.05% 23.73% 18.00% -30.07% -26.67% 0.00% -
  Horiz. % 73.33% 74.87% 60.51% 51.28% 73.33% 100.00% -
P/NAPS 3.18 3.32 5.92 7.32 4.52 3.35 0.00 -
  YoY % -4.22% -43.92% -19.13% 61.95% 34.93% 0.00% -
  Horiz. % 94.93% 99.10% 176.72% 218.51% 134.93% 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