Highlights

[BOILERM] YoY TTM 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 -     12.21%    YoY -     189.15%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 CAGR
Revenue 222,234 247,148 265,002 277,224 106,824 85,163 131,107 9.32%
  YoY % -10.08% -6.74% -4.41% 159.51% 25.43% -35.04% -
  Horiz. % 169.51% 188.51% 202.13% 211.45% 81.48% 64.96% 100.00%
PBT 31,574 27,662 48,530 49,216 18,167 14,724 17,376 10.61%
  YoY % 14.14% -43.00% -1.39% 170.91% 23.38% -15.26% -
  Horiz. % 181.71% 159.20% 279.29% 283.24% 104.55% 84.74% 100.00%
Tax -8,303 -6,006 -11,290 -10,216 -4,679 -1,209 -4,021 13.03%
  YoY % -38.25% 46.80% -10.51% -118.34% -287.01% 69.93% -
  Horiz. % 206.49% 149.37% 280.78% 254.07% 116.36% 30.07% 100.00%
NP 23,271 21,656 37,240 39,000 13,488 13,515 13,355 9.83%
  YoY % 7.46% -41.85% -4.51% 189.15% -0.20% 1.20% -
  Horiz. % 174.25% 162.16% 278.85% 292.03% 101.00% 101.20% 100.00%
NP to SH 22,478 21,320 37,240 39,000 13,488 13,515 13,355 9.19%
  YoY % 5.43% -42.75% -4.51% 189.15% -0.20% 1.20% -
  Horiz. % 168.31% 159.64% 278.85% 292.03% 101.00% 101.20% 100.00%
Tax Rate 26.30 % 21.71 % 23.26 % 20.76 % 25.76 % 8.21 % 23.14 % 2.19%
  YoY % 21.14% -6.66% 12.04% -19.41% 213.76% -64.52% -
  Horiz. % 113.66% 93.82% 100.52% 89.71% 111.32% 35.48% 100.00%
Total Cost 198,963 225,492 227,762 238,224 93,336 71,648 117,752 9.26%
  YoY % -11.76% -1.00% -4.39% 155.23% 30.27% -39.15% -
  Horiz. % 168.97% 191.50% 193.43% 202.31% 79.26% 60.85% 100.00%
Net Worth 175,440 159,960 134,159 116,099 85,140 0 40,930 27.87%
  YoY % 9.68% 19.23% 15.56% 36.36% 0.00% 0.00% -
  Horiz. % 428.62% 390.80% 327.77% 283.65% 208.01% 0.00% 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 7,740 7,740 9,030 7,740 0 3,870 2,842 18.44%
  YoY % 0.00% -14.29% 16.67% 0.00% 0.00% 36.15% -
  Horiz. % 272.30% 272.30% 317.69% 272.30% 0.00% 136.15% 100.00%
Div Payout % 34.43 % 36.30 % 24.25 % 19.85 % - % 28.63 % 21.28 % 8.47%
  YoY % -5.15% 49.69% 22.17% 0.00% 0.00% 34.54% -
  Horiz. % 161.80% 170.58% 113.96% 93.28% 0.00% 134.54% 100.00%
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 0 40,930 27.87%
  YoY % 9.68% 19.23% 15.56% 36.36% 0.00% 0.00% -
  Horiz. % 428.62% 390.80% 327.77% 283.65% 208.01% 0.00% 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 10.47 % 8.76 % 14.05 % 14.07 % 12.63 % 15.87 % 10.19 % 0.46%
  YoY % 19.52% -37.65% -0.14% 11.40% -20.42% 55.74% -
  Horiz. % 102.75% 85.97% 137.88% 138.08% 123.95% 155.74% 100.00%
ROE 12.81 % 13.33 % 27.76 % 33.59 % 15.84 % - % 32.63 % -14.61%
  YoY % -3.90% -51.98% -17.36% 112.06% 0.00% 0.00% -
  Horiz. % 39.26% 40.85% 85.08% 102.94% 48.54% 0.00% 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 43.07 47.90 51.36 107.45 41.40 33.01 57.66 -4.81%
  YoY % -10.08% -6.74% -52.20% 159.54% 25.42% -42.75% -
  Horiz. % 74.70% 83.07% 89.07% 186.35% 71.80% 57.25% 100.00%
EPS 4.36 4.13 7.22 15.12 5.23 5.24 5.87 -4.90%
  YoY % 5.57% -42.80% -52.25% 189.10% -0.19% -10.73% -
  Horiz. % 74.28% 70.36% 123.00% 257.58% 89.10% 89.27% 100.00%
DPS 1.50 1.50 1.75 3.00 0.00 1.50 1.25 3.13%
  YoY % 0.00% -14.29% -41.67% 0.00% 0.00% 20.00% -
  Horiz. % 120.00% 120.00% 140.00% 240.00% 0.00% 120.00% 100.00%
NAPS 0.3400 0.3100 0.2600 0.4500 0.3300 0.0000 0.1800 11.34%
  YoY % 9.68% 19.23% -42.22% 36.36% 0.00% 0.00% -
  Horiz. % 188.89% 172.22% 144.44% 250.00% 183.33% 0.00% 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 43.07 47.90 51.36 53.73 20.70 16.50 25.41 9.32%
  YoY % -10.08% -6.74% -4.41% 159.57% 25.45% -35.06% -
  Horiz. % 169.50% 188.51% 202.13% 211.45% 81.46% 64.94% 100.00%
EPS 4.36 4.13 7.22 7.56 2.61 2.62 2.59 9.20%
  YoY % 5.57% -42.80% -4.50% 189.66% -0.38% 1.16% -
  Horiz. % 168.34% 159.46% 278.76% 291.89% 100.77% 101.16% 100.00%
DPS 1.50 1.50 1.75 1.50 0.00 0.75 0.55 18.47%
  YoY % 0.00% -14.29% 16.67% 0.00% 0.00% 36.36% -
  Horiz. % 272.73% 272.73% 318.18% 272.73% 0.00% 136.36% 100.00%
NAPS 0.3400 0.3100 0.2600 0.2250 0.1650 0.0000 0.0793 27.87%
  YoY % 9.68% 19.23% 15.56% 36.36% 0.00% 0.00% -
  Horiz. % 428.75% 390.92% 327.87% 283.73% 208.07% 0.00% 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 2.11 2.08 2.14 3.31 4.25 2.67 1.14 10.96%
  YoY % 1.44% -2.80% -35.35% -22.12% 59.18% 134.21% -
  Horiz. % 185.09% 182.46% 187.72% 290.35% 372.81% 234.21% 100.00%
P/EPS 20.89 24.08 15.24 23.55 33.67 16.80 11.15 11.19%
  YoY % -13.25% 58.01% -35.29% -30.06% 100.42% 50.67% -
  Horiz. % 187.35% 215.96% 136.68% 211.21% 301.97% 150.67% 100.00%
EY 4.79 4.15 6.56 4.25 2.97 5.95 8.97 -10.05%
  YoY % 15.42% -36.74% 54.35% 43.10% -50.08% -33.67% -
  Horiz. % 53.40% 46.27% 73.13% 47.38% 33.11% 66.33% 100.00%
DY 1.65 1.51 1.59 0.84 0.00 1.70 1.91 -2.44%
  YoY % 9.27% -5.03% 89.29% 0.00% 0.00% -10.99% -
  Horiz. % 86.39% 79.06% 83.25% 43.98% 0.00% 89.01% 100.00%
P/NAPS 2.68 3.21 4.23 7.91 5.33 0.00 3.64 -5.04%
  YoY % -16.51% -24.11% -46.52% 48.41% 0.00% 0.00% -
  Horiz. % 73.63% 88.19% 116.21% 217.31% 146.43% 0.00% 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 - 16/12/11 -
Price 0.8350 0.8600 1.1200 1.6300 2.4000 0.0000 0.8450 -
P/RPS 1.94 1.80 2.18 1.52 5.80 0.00 1.47 4.80%
  YoY % 7.78% -17.43% 43.42% -73.79% 0.00% 0.00% -
  Horiz. % 131.97% 122.45% 148.30% 103.40% 394.56% 0.00% 100.00%
P/EPS 19.17 20.81 15.52 10.78 45.91 0.00 14.39 4.96%
  YoY % -7.88% 34.09% 43.97% -76.52% 0.00% 0.00% -
  Horiz. % 133.22% 144.61% 107.85% 74.91% 319.04% 0.00% 100.00%
EY 5.22 4.80 6.44 9.27 2.18 0.00 6.95 -4.72%
  YoY % 8.75% -25.47% -30.53% 325.23% 0.00% 0.00% -
  Horiz. % 75.11% 69.06% 92.66% 133.38% 31.37% 0.00% 100.00%
DY 1.80 1.74 1.56 1.84 0.00 0.00 1.48 3.36%
  YoY % 3.45% 11.54% -15.22% 0.00% 0.00% 0.00% -
  Horiz. % 121.62% 117.57% 105.41% 124.32% 0.00% 0.00% 100.00%
P/NAPS 2.46 2.77 4.31 3.62 7.27 0.00 4.69 -10.33%
  YoY % -11.19% -35.73% 19.06% -50.21% 0.00% 0.00% -
  Horiz. % 52.45% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers