Highlights

[BOILERM] YoY TTM Result on 2013-09-30 [#2]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 25-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     112.81%    YoY -     -0.20%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 247,148 265,002 277,224 106,824 85,163 131,107 0 -
  YoY % -6.74% -4.41% 159.51% 25.43% -35.04% 0.00% -
  Horiz. % 188.51% 202.13% 211.45% 81.48% 64.96% 100.00% -
PBT 27,662 48,530 49,216 18,167 14,724 17,376 0 -
  YoY % -43.00% -1.39% 170.91% 23.38% -15.26% 0.00% -
  Horiz. % 159.20% 279.29% 283.24% 104.55% 84.74% 100.00% -
Tax -6,006 -11,290 -10,216 -4,679 -1,209 -4,021 0 -
  YoY % 46.80% -10.51% -118.34% -287.01% 69.93% 0.00% -
  Horiz. % 149.37% 280.78% 254.07% 116.36% 30.07% 100.00% -
NP 21,656 37,240 39,000 13,488 13,515 13,355 0 -
  YoY % -41.85% -4.51% 189.15% -0.20% 1.20% 0.00% -
  Horiz. % 162.16% 278.85% 292.03% 101.00% 101.20% 100.00% -
NP to SH 21,320 37,240 39,000 13,488 13,515 13,355 0 -
  YoY % -42.75% -4.51% 189.15% -0.20% 1.20% 0.00% -
  Horiz. % 159.64% 278.85% 292.03% 101.00% 101.20% 100.00% -
Tax Rate 21.71 % 23.26 % 20.76 % 25.76 % 8.21 % 23.14 % - % -
  YoY % -6.66% 12.04% -19.41% 213.76% -64.52% 0.00% -
  Horiz. % 93.82% 100.52% 89.71% 111.32% 35.48% 100.00% -
Total Cost 225,492 227,762 238,224 93,336 71,648 117,752 0 -
  YoY % -1.00% -4.39% 155.23% 30.27% -39.15% 0.00% -
  Horiz. % 191.50% 193.43% 202.31% 79.26% 60.85% 100.00% -
Net Worth 159,960 134,159 116,099 85,140 0 40,930 - -
  YoY % 19.23% 15.56% 36.36% 0.00% 0.00% 0.00% -
  Horiz. % 390.80% 327.77% 283.65% 208.01% 0.00% 100.00% -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10 CAGR
Div 7,740 9,030 7,740 0 3,870 2,842 0 -
  YoY % -14.29% 16.67% 0.00% 0.00% 36.15% 0.00% -
  Horiz. % 272.30% 317.69% 272.30% 0.00% 136.15% 100.00% -
Div Payout % 36.30 % 24.25 % 19.85 % - % 28.63 % 21.28 % - % -
  YoY % 49.69% 22.17% 0.00% 0.00% 34.54% 0.00% -
  Horiz. % 170.58% 113.96% 93.28% 0.00% 134.54% 100.00% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 159,960 134,159 116,099 85,140 0 40,930 - -
  YoY % 19.23% 15.56% 36.36% 0.00% 0.00% 0.00% -
  Horiz. % 390.80% 327.77% 283.65% 208.01% 0.00% 100.00% -
NOSH 516,000 516,000 258,000 258,000 258,000 227,394 - -
  YoY % 0.00% 100.00% 0.00% 0.00% 13.46% 0.00% -
  Horiz. % 226.92% 226.92% 113.46% 113.46% 113.46% 100.00% -
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 8.76 % 14.05 % 14.07 % 12.63 % 15.87 % 10.19 % - % -
  YoY % -37.65% -0.14% 11.40% -20.42% 55.74% 0.00% -
  Horiz. % 85.97% 137.88% 138.08% 123.95% 155.74% 100.00% -
ROE 13.33 % 27.76 % 33.59 % 15.84 % - % 32.63 % - % -
  YoY % -51.98% -17.36% 112.06% 0.00% 0.00% 0.00% -
  Horiz. % 40.85% 85.08% 102.94% 48.54% 0.00% 100.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 47.90 51.36 107.45 41.40 33.01 57.66 - -
  YoY % -6.74% -52.20% 159.54% 25.42% -42.75% 0.00% -
  Horiz. % 83.07% 89.07% 186.35% 71.80% 57.25% 100.00% -
EPS 4.13 7.22 15.12 5.23 5.24 5.87 - -
  YoY % -42.80% -52.25% 189.10% -0.19% -10.73% 0.00% -
  Horiz. % 70.36% 123.00% 257.58% 89.10% 89.27% 100.00% -
DPS 1.50 1.75 3.00 0.00 1.50 1.25 0.00 -
  YoY % -14.29% -41.67% 0.00% 0.00% 20.00% 0.00% -
  Horiz. % 120.00% 140.00% 240.00% 0.00% 120.00% 100.00% -
NAPS 0.3100 0.2600 0.4500 0.3300 0.0000 0.1800 - -
  YoY % 19.23% -42.22% 36.36% 0.00% 0.00% 0.00% -
  Horiz. % 172.22% 144.44% 250.00% 183.33% 0.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 47.90 51.36 53.73 20.70 16.50 25.41 - -
  YoY % -6.74% -4.41% 159.57% 25.45% -35.06% 0.00% -
  Horiz. % 188.51% 202.13% 211.45% 81.46% 64.94% 100.00% -
EPS 4.13 7.22 7.56 2.61 2.62 2.59 - -
  YoY % -42.80% -4.50% 189.66% -0.38% 1.16% 0.00% -
  Horiz. % 159.46% 278.76% 291.89% 100.77% 101.16% 100.00% -
DPS 1.50 1.75 1.50 0.00 0.75 0.55 0.00 -
  YoY % -14.29% 16.67% 0.00% 0.00% 36.36% 0.00% -
  Horiz. % 272.73% 318.18% 272.73% 0.00% 136.36% 100.00% -
NAPS 0.3100 0.2600 0.2250 0.1650 0.0000 0.0793 - -
  YoY % 19.23% 15.56% 36.36% 0.00% 0.00% 0.00% -
  Horiz. % 390.92% 327.87% 283.73% 208.07% 0.00% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 - -
Price 0.9950 1.1000 3.5600 1.7600 0.8800 0.6550 0.0000 -
P/RPS 2.08 2.14 3.31 4.25 2.67 1.14 0.00 -
  YoY % -2.80% -35.35% -22.12% 59.18% 134.21% 0.00% -
  Horiz. % 182.46% 187.72% 290.35% 372.81% 234.21% 100.00% -
P/EPS 24.08 15.24 23.55 33.67 16.80 11.15 0.00 -
  YoY % 58.01% -35.29% -30.06% 100.42% 50.67% 0.00% -
  Horiz. % 215.96% 136.68% 211.21% 301.97% 150.67% 100.00% -
EY 4.15 6.56 4.25 2.97 5.95 8.97 0.00 -
  YoY % -36.74% 54.35% 43.10% -50.08% -33.67% 0.00% -
  Horiz. % 46.27% 73.13% 47.38% 33.11% 66.33% 100.00% -
DY 1.51 1.59 0.84 0.00 1.70 1.91 0.00 -
  YoY % -5.03% 89.29% 0.00% 0.00% -10.99% 0.00% -
  Horiz. % 79.06% 83.25% 43.98% 0.00% 89.01% 100.00% -
P/NAPS 3.21 4.23 7.91 5.33 0.00 3.64 0.00 -
  YoY % -24.11% -46.52% 48.41% 0.00% 0.00% 0.00% -
  Horiz. % 88.19% 116.21% 217.31% 146.43% 0.00% 100.00% -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10 CAGR
Date 17/11/16 19/11/15 18/11/14 25/11/13 - 16/12/11 - -
Price 0.8600 1.1200 1.6300 2.4000 0.0000 0.8450 0.0000 -
P/RPS 1.80 2.18 1.52 5.80 0.00 1.47 0.00 -
  YoY % -17.43% 43.42% -73.79% 0.00% 0.00% 0.00% -
  Horiz. % 122.45% 148.30% 103.40% 394.56% 0.00% 100.00% -
P/EPS 20.81 15.52 10.78 45.91 0.00 14.39 0.00 -
  YoY % 34.09% 43.97% -76.52% 0.00% 0.00% 0.00% -
  Horiz. % 144.61% 107.85% 74.91% 319.04% 0.00% 100.00% -
EY 4.80 6.44 9.27 2.18 0.00 6.95 0.00 -
  YoY % -25.47% -30.53% 325.23% 0.00% 0.00% 0.00% -
  Horiz. % 69.06% 92.66% 133.38% 31.37% 0.00% 100.00% -
DY 1.74 1.56 1.84 0.00 0.00 1.48 0.00 -
  YoY % 11.54% -15.22% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 117.57% 105.41% 124.32% 0.00% 0.00% 100.00% -
P/NAPS 2.77 4.31 3.62 7.27 0.00 4.69 0.00 -
  YoY % -35.73% 19.06% -50.21% 0.00% 0.00% 0.00% -
  Horiz. % 59.06% 91.90% 77.19% 155.01% 0.00% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

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