Highlights

[BOILERM] YoY TTM 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 -     49.29%    YoY -     470.88%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 CAGR
Revenue 237,190 260,109 277,875 242,020 42,047 114,510 106,541 17.35%
  YoY % -8.81% -6.39% 14.81% 475.59% -63.28% 7.48% -
  Horiz. % 222.63% 244.14% 260.82% 227.16% 39.47% 107.48% 100.00%
PBT 32,391 39,582 52,167 38,180 7,353 17,398 14,866 16.84%
  YoY % -18.17% -24.12% 36.63% 419.24% -57.74% 17.03% -
  Horiz. % 217.89% 266.26% 350.91% 256.83% 49.46% 117.03% 100.00%
Tax -8,533 -8,692 -13,012 -7,164 -1,920 -1,673 -3,671 18.37%
  YoY % 1.83% 33.20% -81.63% -273.12% -14.76% 54.43% -
  Horiz. % 232.44% 236.77% 354.45% 195.15% 52.30% 45.57% 100.00%
NP 23,858 30,890 39,155 31,016 5,433 15,725 11,195 16.33%
  YoY % -22.76% -21.11% 26.24% 470.88% -65.45% 40.46% -
  Horiz. % 213.11% 275.93% 349.75% 277.05% 48.53% 140.46% 100.00%
NP to SH 23,053 30,767 39,155 31,016 5,433 15,725 11,195 15.53%
  YoY % -25.07% -21.42% 26.24% 470.88% -65.45% 40.46% -
  Horiz. % 205.92% 274.83% 349.75% 277.05% 48.53% 140.46% 100.00%
Tax Rate 26.34 % 21.96 % 24.94 % 18.76 % 26.11 % 9.62 % 24.69 % 1.30%
  YoY % 19.95% -11.95% 32.94% -28.15% 171.41% -61.04% -
  Horiz. % 106.68% 88.94% 101.01% 75.98% 105.75% 38.96% 100.00%
Total Cost 213,332 229,219 238,720 211,004 36,614 98,785 95,346 17.47%
  YoY % -6.93% -3.98% 13.14% 476.29% -62.94% 3.61% -
  Horiz. % 223.75% 240.41% 250.37% 221.30% 38.40% 103.61% 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 0 6,712 2,842 22.17%
  YoY % 0.00% -14.29% 16.67% 0.00% 0.00% 136.15% -
  Horiz. % 272.30% 272.30% 317.69% 272.30% 0.00% 236.15% 100.00%
Div Payout % 33.57 % 25.16 % 23.06 % 24.95 % - % 42.69 % 25.39 % 5.74%
  YoY % 33.43% 9.11% -7.58% 0.00% 0.00% 68.14% -
  Horiz. % 132.22% 99.09% 90.82% 98.27% 0.00% 168.14% 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 10.06 % 11.88 % 14.09 % 12.82 % 12.92 % 13.73 % 10.51 % -0.87%
  YoY % -15.32% -15.68% 9.91% -0.77% -5.90% 30.64% -
  Horiz. % 95.72% 113.04% 134.06% 121.98% 122.93% 130.64% 100.00%
ROE 13.54 % 19.23 % 30.35 % 29.32 % 6.79 % 26.50 % 18.87 % -6.42%
  YoY % -29.59% -36.64% 3.51% 331.81% -74.38% 40.43% -
  Horiz. % 71.75% 101.91% 160.84% 155.38% 35.98% 140.43% 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 45.97 50.41 53.85 93.81 16.30 44.38 41.29 2.17%
  YoY % -8.81% -6.39% -42.60% 475.52% -63.27% 7.48% -
  Horiz. % 111.33% 122.09% 130.42% 227.20% 39.48% 107.48% 100.00%
EPS 4.47 5.96 7.59 12.02 2.11 6.09 4.34 0.59%
  YoY % -25.00% -21.48% -36.86% 469.67% -65.35% 40.32% -
  Horiz. % 103.00% 137.33% 174.88% 276.96% 48.62% 140.32% 100.00%
DPS 1.50 1.50 1.75 3.00 0.00 2.60 1.10 6.40%
  YoY % 0.00% -14.29% -41.67% 0.00% 0.00% 136.36% -
  Horiz. % 136.36% 136.36% 159.09% 272.73% 0.00% 236.36% 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 45.97 50.41 53.85 46.90 8.15 22.19 20.65 17.35%
  YoY % -8.81% -6.39% 14.82% 475.46% -63.27% 7.46% -
  Horiz. % 222.62% 244.12% 260.77% 227.12% 39.47% 107.46% 100.00%
EPS 4.47 5.96 7.59 6.01 1.05 3.05 2.17 15.54%
  YoY % -25.00% -21.48% 26.29% 472.38% -65.57% 40.55% -
  Horiz. % 205.99% 274.65% 349.77% 276.96% 48.39% 140.55% 100.00%
DPS 1.50 1.50 1.75 1.50 0.00 1.30 0.55 22.21%
  YoY % 0.00% -14.29% 16.67% 0.00% 0.00% 136.36% -
  Horiz. % 272.73% 272.73% 318.18% 272.73% 0.00% 236.36% 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 1.84 2.02 2.75 3.14 6.11 1.72 1.93 -0.95%
  YoY % -8.91% -26.55% -12.42% -48.61% 255.23% -10.88% -
  Horiz. % 95.34% 104.66% 142.49% 162.69% 316.58% 89.12% 100.00%
P/EPS 18.91 17.11 19.50 24.54 47.25 12.55 18.32 0.64%
  YoY % 10.52% -12.26% -20.54% -48.06% 276.49% -31.50% -
  Horiz. % 103.22% 93.40% 106.44% 133.95% 257.91% 68.50% 100.00%
EY 5.29 5.85 5.13 4.08 2.12 7.97 5.46 -0.63%
  YoY % -9.57% 14.04% 25.74% 92.45% -73.40% 45.97% -
  Horiz. % 96.89% 107.14% 93.96% 74.73% 38.83% 145.97% 100.00%
DY 1.78 1.47 1.18 1.02 0.00 3.40 1.39 5.07%
  YoY % 21.09% 24.58% 15.69% 0.00% 0.00% 144.60% -
  Horiz. % 128.06% 105.76% 84.89% 73.38% 0.00% 244.60% 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 - - -
Price 1.0500 1.0300 1.4800 3.0000 1.4000 0.0000 0.0000 -
P/RPS 2.28 2.04 2.75 3.20 8.59 0.00 0.00 -
  YoY % 11.76% -25.82% -14.06% -62.75% 0.00% 0.00% -
  Horiz. % 26.54% 23.75% 32.01% 37.25% 100.00% - -
P/EPS 23.50 17.27 19.50 24.95 66.48 0.00 0.00 -
  YoY % 36.07% -11.44% -21.84% -62.47% 0.00% 0.00% -
  Horiz. % 35.35% 25.98% 29.33% 37.53% 100.00% - -
EY 4.25 5.79 5.13 4.01 1.50 0.00 0.00 -
  YoY % -26.60% 12.87% 27.93% 167.33% 0.00% 0.00% -
  Horiz. % 283.33% 386.00% 342.00% 267.33% 100.00% - -
DY 1.43 1.46 1.18 1.00 0.00 0.00 0.00 -
  YoY % -2.05% 23.73% 18.00% 0.00% 0.00% 0.00% -
  Horiz. % 143.00% 146.00% 118.00% 100.00% - - -
P/NAPS 3.18 3.32 5.92 7.32 4.52 0.00 0.00 -
  YoY % -4.22% -43.92% -19.13% 61.95% 0.00% 0.00% -
  Horiz. % 70.35% 73.45% 130.97% 161.95% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

494  449  613  999 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.165-0.005 
 IRIS 0.395+0.025 
 PA-WB 0.13+0.02 
 PA 0.19+0.005 
 JAKS 0.685+0.01 
 DNEX 0.295+0.015 
 SCIB 3.02+0.48 
 KSTAR 0.125-0.02 
 VIVOCOM 0.95+0.115 
 DNEX-WD 0.055-0.005 

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!
PARTNERS & BROKERS