Highlights

[BOILERM] YoY TTM 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 -     -5.75%    YoY -     6.18%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 CAGR
Revenue 234,807 220,905 261,811 263,751 264,632 51,530 85,163 18.69%
  YoY % 6.29% -15.62% -0.74% -0.33% 413.55% -39.49% -
  Horiz. % 275.71% 259.39% 307.42% 309.70% 310.74% 60.51% 100.00%
PBT 30,626 30,019 37,979 48,716 43,378 8,521 14,724 13.17%
  YoY % 2.02% -20.96% -22.04% 12.31% 409.07% -42.13% -
  Horiz. % 208.00% 203.88% 257.94% 330.86% 294.61% 57.87% 100.00%
Tax -8,566 -7,906 -8,315 -11,814 -8,623 -2,183 -1,209 39.22%
  YoY % -8.35% 4.92% 29.62% -37.01% -295.01% -80.56% -
  Horiz. % 708.52% 653.93% 687.76% 977.17% 713.23% 180.56% 100.00%
NP 22,060 22,113 29,664 36,902 34,755 6,338 13,515 8.63%
  YoY % -0.24% -25.46% -19.61% 6.18% 448.36% -53.10% -
  Horiz. % 163.23% 163.62% 219.49% 273.04% 257.16% 46.90% 100.00%
NP to SH 20,841 21,351 29,378 36,902 34,755 6,338 13,515 7.59%
  YoY % -2.39% -27.32% -20.39% 6.18% 448.36% -53.10% -
  Horiz. % 154.21% 157.98% 217.37% 273.04% 257.16% 46.90% 100.00%
Tax Rate 27.97 % 26.34 % 21.89 % 24.25 % 19.88 % 25.62 % 8.21 % 23.01%
  YoY % 6.19% 20.33% -9.73% 21.98% -22.40% 212.06% -
  Horiz. % 340.68% 320.83% 266.63% 295.37% 242.14% 312.06% 100.00%
Total Cost 212,747 198,792 232,147 226,849 229,877 45,192 71,648 20.19%
  YoY % 7.02% -14.37% 2.34% -1.32% 408.67% -36.92% -
  Horiz. % 296.93% 277.46% 324.01% 316.62% 320.84% 63.08% 100.00%
Net Worth 190,920 175,440 164,735 139,320 116,099 85,140 64,500 20.13%
  YoY % 8.82% 6.50% 18.24% 20.00% 36.36% 32.00% -
  Horiz. % 296.00% 272.00% 255.40% 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 9,030 7,740 7,740 9,030 7,740 0 3,870 15.39%
  YoY % 16.67% 0.00% -14.29% 16.67% 0.00% 0.00% -
  Horiz. % 233.33% 200.00% 200.00% 233.33% 200.00% 0.00% 100.00%
Div Payout % 43.33 % 36.25 % 26.35 % 24.47 % 22.27 % - % 28.63 % 7.25%
  YoY % 19.53% 37.57% 7.68% 9.88% 0.00% 0.00% -
  Horiz. % 151.34% 126.62% 92.04% 85.47% 77.79% 0.00% 100.00%
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 190,920 175,440 164,735 139,320 116,099 85,140 64,500 20.13%
  YoY % 8.82% 6.50% 18.24% 20.00% 36.36% 32.00% -
  Horiz. % 296.00% 272.00% 255.40% 216.00% 180.00% 132.00% 100.00%
NOSH 516,000 516,000 514,800 516,000 258,000 258,000 258,000 12.43%
  YoY % 0.00% 0.23% -0.23% 100.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 199.53% 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 9.39 % 10.01 % 11.33 % 13.99 % 13.13 % 12.30 % 15.87 % -8.49%
  YoY % -6.19% -11.65% -19.01% 6.55% 6.75% -22.50% -
  Horiz. % 59.17% 63.07% 71.39% 88.15% 82.73% 77.50% 100.00%
ROE 10.92 % 12.17 % 17.83 % 26.49 % 29.94 % 7.44 % 20.95 % -10.43%
  YoY % -10.27% -31.74% -32.69% -11.52% 302.42% -64.49% -
  Horiz. % 52.12% 58.09% 85.11% 126.44% 142.91% 35.51% 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 45.51 42.81 50.86 51.11 102.57 19.97 33.01 5.58%
  YoY % 6.31% -15.83% -0.49% -50.17% 413.62% -39.50% -
  Horiz. % 137.87% 129.69% 154.07% 154.83% 310.72% 60.50% 100.00%
EPS 4.04 4.14 5.71 7.15 13.47 2.46 5.24 -4.30%
  YoY % -2.42% -27.50% -20.14% -46.92% 447.56% -53.05% -
  Horiz. % 77.10% 79.01% 108.97% 136.45% 257.06% 46.95% 100.00%
DPS 1.75 1.50 1.50 1.75 3.00 0.00 1.50 2.64%
  YoY % 16.67% 0.00% -14.29% -41.67% 0.00% 0.00% -
  Horiz. % 116.67% 100.00% 100.00% 116.67% 200.00% 0.00% 100.00%
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 45.51 42.81 50.74 51.11 51.29 9.99 16.50 18.70%
  YoY % 6.31% -15.63% -0.72% -0.35% 413.41% -39.45% -
  Horiz. % 275.82% 259.45% 307.52% 309.76% 310.85% 60.55% 100.00%
EPS 4.04 4.14 5.69 7.15 6.74 1.23 2.62 7.59%
  YoY % -2.42% -27.24% -20.42% 6.08% 447.97% -53.05% -
  Horiz. % 154.20% 158.02% 217.18% 272.90% 257.25% 46.95% 100.00%
DPS 1.75 1.50 1.50 1.75 1.50 0.00 0.75 15.39%
  YoY % 16.67% 0.00% -14.29% 16.67% 0.00% 0.00% -
  Horiz. % 233.33% 200.00% 200.00% 233.33% 200.00% 0.00% 100.00%
NAPS 0.3700 0.3400 0.3193 0.2700 0.2250 0.1650 0.1250 20.13%
  YoY % 8.82% 6.48% 18.26% 20.00% 36.36% 32.00% -
  Horiz. % 296.00% 272.00% 255.44% 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 1.51 2.18 2.01 2.86 2.92 6.96 2.33 -7.07%
  YoY % -30.73% 8.46% -29.72% -2.05% -58.05% 198.71% -
  Horiz. % 64.81% 93.56% 86.27% 122.75% 125.32% 298.71% 100.00%
P/EPS 16.96 22.60 17.87 20.42 22.20 56.58 14.70 2.45%
  YoY % -24.96% 26.47% -12.49% -8.02% -60.76% 284.90% -
  Horiz. % 115.37% 153.74% 121.56% 138.91% 151.02% 384.90% 100.00%
EY 5.90 4.43 5.59 4.90 4.51 1.77 6.80 -2.37%
  YoY % 33.18% -20.75% 14.08% 8.65% 154.80% -73.97% -
  Horiz. % 86.76% 65.15% 82.21% 72.06% 66.32% 26.03% 100.00%
DY 2.55 1.60 1.47 1.20 1.00 0.00 1.95 4.64%
  YoY % 59.37% 8.84% 22.50% 20.00% 0.00% 0.00% -
  Horiz. % 130.77% 82.05% 75.38% 61.54% 51.28% 0.00% 100.00%
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 - -
Price 0.7250 0.9000 1.0300 1.1600 3.3500 1.7500 0.0000 -
P/RPS 1.59 2.10 2.03 2.27 3.27 8.76 0.00 -
  YoY % -24.29% 3.45% -10.57% -30.58% -62.67% 0.00% -
  Horiz. % 18.15% 23.97% 23.17% 25.91% 37.33% 100.00% -
P/EPS 17.95 21.75 18.05 16.22 24.87 71.24 0.00 -
  YoY % -17.47% 20.50% 11.28% -34.78% -65.09% 0.00% -
  Horiz. % 25.20% 30.53% 25.34% 22.77% 34.91% 100.00% -
EY 5.57 4.60 5.54 6.17 4.02 1.40 0.00 -
  YoY % 21.09% -16.97% -10.21% 53.48% 187.14% 0.00% -
  Horiz. % 397.86% 328.57% 395.71% 440.71% 287.14% 100.00% -
DY 2.41 1.67 1.46 1.51 0.90 0.00 0.00 -
  YoY % 44.31% 14.38% -3.31% 67.78% 0.00% 0.00% -
  Horiz. % 267.78% 185.56% 162.22% 167.78% 100.00% - -
P/NAPS 1.96 2.65 3.22 4.30 7.44 5.30 0.00 -
  YoY % -26.04% -17.70% -25.12% -42.20% 40.38% 0.00% -
  Horiz. % 36.98% 50.00% 60.75% 81.13% 140.38% 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.
 


 

359  242  497  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers