Highlights

[BOILERM] YoY TTM Result on 2015-12-31 [#3]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 24-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     -8.19%    YoY -     -17.33%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 CAGR
Revenue 230,637 216,000 246,484 262,350 283,697 166,481 42,047 33.32%
  YoY % 6.78% -12.37% -6.05% -7.52% 70.41% 295.94% -
  Horiz. % 548.52% 513.71% 586.21% 623.94% 674.71% 395.94% 100.00%
PBT 32,644 30,262 28,815 43,248 52,038 27,983 7,353 28.64%
  YoY % 7.87% 5.02% -33.37% -16.89% 85.96% 280.57% -
  Horiz. % 443.95% 411.56% 391.88% 588.17% 707.71% 380.57% 100.00%
Tax -8,862 -8,262 -7,123 -9,059 -10,684 -7,208 -1,920 29.49%
  YoY % -7.26% -15.99% 21.37% 15.21% -48.22% -275.42% -
  Horiz. % 461.56% 430.31% 370.99% 471.82% 556.46% 375.42% 100.00%
NP 23,782 22,000 21,692 34,189 41,354 20,775 5,433 28.34%
  YoY % 8.10% 1.42% -36.55% -17.33% 99.06% 282.39% -
  Horiz. % 437.73% 404.93% 399.26% 629.28% 761.16% 382.39% 100.00%
NP to SH 22,362 21,024 21,187 34,189 41,354 20,775 5,433 27.01%
  YoY % 6.36% -0.77% -38.03% -17.33% 99.06% 282.39% -
  Horiz. % 411.60% 386.97% 389.97% 629.28% 761.16% 382.39% 100.00%
Tax Rate 27.15 % 27.30 % 24.72 % 20.95 % 20.53 % 25.76 % 26.11 % 0.66%
  YoY % -0.55% 10.44% 18.00% 2.05% -20.30% -1.34% -
  Horiz. % 103.98% 104.56% 94.68% 80.24% 78.63% 98.66% 100.00%
Total Cost 206,855 194,000 224,792 228,161 242,343 145,706 36,614 33.99%
  YoY % 6.63% -13.70% -1.48% -5.85% 66.32% 297.95% -
  Horiz. % 564.96% 529.85% 613.95% 623.15% 661.89% 397.95% 100.00%
Net Worth 196,079 180,599 159,960 149,639 123,839 92,880 0 -
  YoY % 8.57% 12.90% 6.90% 20.83% 33.33% 0.00% -
  Horiz. % 211.11% 194.44% 172.22% 161.11% 133.33% 100.00% -
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 CAGR
Div 9,030 7,740 7,740 9,030 7,740 0 0 -
  YoY % 16.67% 0.00% -14.29% 16.67% 0.00% 0.00% -
  Horiz. % 116.67% 100.00% 100.00% 116.67% 100.00% - -
Div Payout % 40.38 % 36.82 % 36.53 % 26.41 % 18.72 % - % - % -
  YoY % 9.67% 0.79% 38.32% 41.08% 0.00% 0.00% -
  Horiz. % 215.71% 196.69% 195.14% 141.08% 100.00% - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 CAGR
Net Worth 196,079 180,599 159,960 149,639 123,839 92,880 0 -
  YoY % 8.57% 12.90% 6.90% 20.83% 33.33% 0.00% -
  Horiz. % 211.11% 194.44% 172.22% 161.11% 133.33% 100.00% -
NOSH 516,000 516,000 516,000 516,000 516,000 258,000 258,000 12.43%
  YoY % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 200.00% 200.00% 200.00% 200.00% 200.00% 100.00% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 CAGR
NP Margin 10.31 % 10.19 % 8.80 % 13.03 % 14.58 % 12.48 % 12.92 % -3.74%
  YoY % 1.18% 15.80% -32.46% -10.63% 16.83% -3.41% -
  Horiz. % 79.80% 78.87% 68.11% 100.85% 112.85% 96.59% 100.00%
ROE 11.40 % 11.64 % 13.25 % 22.85 % 33.39 % 22.37 % - % -
  YoY % -2.06% -12.15% -42.01% -31.57% 49.26% 0.00% -
  Horiz. % 50.96% 52.03% 59.23% 102.15% 149.26% 100.00% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 CAGR
RPS 44.70 41.86 47.77 50.84 54.98 64.53 16.30 18.59%
  YoY % 6.78% -12.37% -6.04% -7.53% -14.80% 295.89% -
  Horiz. % 274.23% 256.81% 293.07% 311.90% 337.30% 395.89% 100.00%
EPS 4.33 4.07 4.11 6.63 8.01 8.05 2.11 12.92%
  YoY % 6.39% -0.97% -38.01% -17.23% -0.50% 281.52% -
  Horiz. % 205.21% 192.89% 194.79% 314.22% 379.62% 381.52% 100.00%
DPS 1.75 1.50 1.50 1.75 1.50 0.00 0.00 -
  YoY % 16.67% 0.00% -14.29% 16.67% 0.00% 0.00% -
  Horiz. % 116.67% 100.00% 100.00% 116.67% 100.00% - -
NAPS 0.3800 0.3500 0.3100 0.2900 0.2400 0.3600 0.0000 -
  YoY % 8.57% 12.90% 6.90% 20.83% -33.33% 0.00% -
  Horiz. % 105.56% 97.22% 86.11% 80.56% 66.67% 100.00% -
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 CAGR
RPS 44.70 41.86 47.77 50.84 54.98 32.26 8.15 33.32%
  YoY % 6.78% -12.37% -6.04% -7.53% 70.43% 295.83% -
  Horiz. % 548.47% 513.62% 586.14% 623.80% 674.60% 395.83% 100.00%
EPS 4.33 4.07 4.11 6.63 8.01 4.03 1.05 27.05%
  YoY % 6.39% -0.97% -38.01% -17.23% 98.76% 283.81% -
  Horiz. % 412.38% 387.62% 391.43% 631.43% 762.86% 383.81% 100.00%
DPS 1.75 1.50 1.50 1.75 1.50 0.00 0.00 -
  YoY % 16.67% 0.00% -14.29% 16.67% 0.00% 0.00% -
  Horiz. % 116.67% 100.00% 100.00% 116.67% 100.00% - -
NAPS 0.3800 0.3500 0.3100 0.2900 0.2400 0.1800 0.0000 -
  YoY % 8.57% 12.90% 6.90% 20.83% 33.33% 0.00% -
  Horiz. % 211.11% 194.44% 172.22% 161.11% 133.33% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/01/13 -
Price 0.5200 0.8250 0.8150 1.1600 1.4500 2.6000 0.9450 -
P/RPS 1.16 1.97 1.71 2.28 2.64 4.03 5.80 -23.81%
  YoY % -41.12% 15.20% -25.00% -13.64% -34.49% -30.52% -
  Horiz. % 20.00% 33.97% 29.48% 39.31% 45.52% 69.48% 100.00%
P/EPS 12.00 20.25 19.85 17.51 18.09 32.29 44.88 -19.98%
  YoY % -40.74% 2.02% 13.36% -3.21% -43.98% -28.05% -
  Horiz. % 26.74% 45.12% 44.23% 39.02% 40.31% 71.95% 100.00%
EY 8.33 4.94 5.04 5.71 5.53 3.10 2.23 24.94%
  YoY % 68.62% -1.98% -11.73% 3.25% 78.39% 39.01% -
  Horiz. % 373.54% 221.52% 226.01% 256.05% 247.98% 139.01% 100.00%
DY 3.37 1.82 1.84 1.51 1.03 0.00 0.00 -
  YoY % 85.16% -1.09% 21.85% 46.60% 0.00% 0.00% -
  Horiz. % 327.18% 176.70% 178.64% 146.60% 100.00% - -
P/NAPS 1.37 2.36 2.63 4.00 6.04 7.22 0.00 -
  YoY % -41.95% -10.27% -34.25% -33.77% -16.34% 0.00% -
  Horiz. % 18.98% 32.69% 36.43% 55.40% 83.66% 100.00% -
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 CAGR
Date 21/02/19 13/02/18 22/02/17 24/02/16 25/02/15 19/02/14 - -
Price 0.5900 0.7800 0.8800 1.0500 1.5000 2.8000 0.0000 -
P/RPS 1.32 1.86 1.84 2.07 2.73 4.34 0.00 -
  YoY % -29.03% 1.09% -11.11% -24.18% -37.10% 0.00% -
  Horiz. % 30.41% 42.86% 42.40% 47.70% 62.90% 100.00% -
P/EPS 13.61 19.14 21.43 15.85 18.72 34.77 0.00 -
  YoY % -28.89% -10.69% 35.21% -15.33% -46.16% 0.00% -
  Horiz. % 39.14% 55.05% 61.63% 45.59% 53.84% 100.00% -
EY 7.35 5.22 4.67 6.31 5.34 2.88 0.00 -
  YoY % 40.80% 11.78% -25.99% 18.16% 85.42% 0.00% -
  Horiz. % 255.21% 181.25% 162.15% 219.10% 185.42% 100.00% -
DY 2.97 1.92 1.70 1.67 1.00 0.00 0.00 -
  YoY % 54.69% 12.94% 1.80% 67.00% 0.00% 0.00% -
  Horiz. % 297.00% 192.00% 170.00% 167.00% 100.00% - -
P/NAPS 1.55 2.23 2.84 3.62 6.25 7.78 0.00 -
  YoY % -30.49% -21.48% -21.55% -42.08% -19.67% 0.00% -
  Horiz. % 19.92% 28.66% 36.50% 46.53% 80.33% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS