Highlights

[BOILERM] YoY Quarter Result on 2017-12-31 [#3]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 13-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     4.19%    YoY -     -22.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 CAGR
Revenue 56,580 62,814 63,478 66,130 59,657 44,031 27,497 10.99%
  YoY % -9.92% -1.05% -4.01% 10.85% 35.49% 60.13% -
  Horiz. % 205.77% 228.44% 230.85% 240.50% 216.96% 160.13% 100.00%
PBT 7,197 8,509 7,356 12,638 9,816 8,069 3,393 11.48%
  YoY % -15.42% 15.67% -41.79% 28.75% 21.65% 137.81% -
  Horiz. % 212.11% 250.78% 216.80% 372.47% 289.30% 237.81% 100.00%
Tax -1,842 -1,883 -766 -2,997 -2,529 -1,766 -556 18.90%
  YoY % 2.18% -145.82% 74.44% -18.51% -43.20% -217.63% -
  Horiz. % 331.29% 338.67% 137.77% 539.03% 454.86% 317.63% 100.00%
NP 5,355 6,626 6,590 9,641 7,287 6,303 2,837 9.61%
  YoY % -19.18% 0.55% -31.65% 32.30% 15.61% 122.17% -
  Horiz. % 188.76% 233.56% 232.29% 339.83% 256.86% 222.17% 100.00%
NP to SH 5,003 6,457 6,590 9,641 7,287 6,303 2,837 8.54%
  YoY % -22.52% -2.02% -31.65% 32.30% 15.61% 122.17% -
  Horiz. % 176.35% 227.60% 232.29% 339.83% 256.86% 222.17% 100.00%
Tax Rate 25.59 % 22.13 % 10.41 % 23.71 % 25.76 % 21.89 % 16.39 % 6.65%
  YoY % 15.63% 112.58% -56.09% -7.96% 17.68% 33.56% -
  Horiz. % 156.13% 135.02% 63.51% 144.66% 157.17% 133.56% 100.00%
Total Cost 51,225 56,188 56,888 56,489 52,370 37,728 24,660 11.14%
  YoY % -8.83% -1.23% 0.71% 7.87% 38.81% 52.99% -
  Horiz. % 207.73% 227.85% 230.69% 229.07% 212.37% 152.99% 100.00%
Net Worth 180,599 159,960 149,639 123,839 92,880 72,240 29,040 30.22%
  YoY % 12.90% 6.90% 20.83% 33.33% 28.57% 148.76% -
  Horiz. % 621.90% 550.82% 515.29% 426.44% 319.83% 248.76% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 CAGR
Net Worth 180,599 159,960 149,639 123,839 92,880 72,240 29,040 30.22%
  YoY % 12.90% 6.90% 20.83% 33.33% 28.57% 148.76% -
  Horiz. % 621.90% 550.82% 515.29% 426.44% 319.83% 248.76% 100.00%
NOSH 516,000 516,000 516,000 516,000 258,000 258,000 223,385 12.86%
  YoY % 0.00% 0.00% 0.00% 100.00% 0.00% 15.50% -
  Horiz. % 230.99% 230.99% 230.99% 230.99% 115.50% 115.50% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 CAGR
NP Margin 9.46 % 10.55 % 10.38 % 14.58 % 12.21 % 14.31 % 10.32 % -1.25%
  YoY % -10.33% 1.64% -28.81% 19.41% -14.68% 38.66% -
  Horiz. % 91.67% 102.23% 100.58% 141.28% 118.31% 138.66% 100.00%
ROE 2.77 % 4.04 % 4.40 % 7.79 % 7.85 % 8.73 % 9.77 % -16.65%
  YoY % -31.44% -8.18% -43.52% -0.76% -10.08% -10.64% -
  Horiz. % 28.35% 41.35% 45.04% 79.73% 80.35% 89.36% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 CAGR
RPS 10.97 12.17 12.30 12.82 23.12 17.07 12.31 -1.65%
  YoY % -9.86% -1.06% -4.06% -44.55% 35.44% 38.67% -
  Horiz. % 89.11% 98.86% 99.92% 104.14% 187.81% 138.67% 100.00%
EPS 0.97 1.25 1.28 2.02 2.82 2.44 1.27 -3.82%
  YoY % -22.40% -2.34% -36.63% -28.37% 15.57% 92.13% -
  Horiz. % 76.38% 98.43% 100.79% 159.06% 222.05% 192.13% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3500 0.3100 0.2900 0.2400 0.3600 0.2800 0.1300 15.39%
  YoY % 12.90% 6.90% 20.83% -33.33% 28.57% 115.38% -
  Horiz. % 269.23% 238.46% 223.08% 184.62% 276.92% 215.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 CAGR
RPS 10.97 12.17 12.30 12.82 11.56 8.53 5.33 10.99%
  YoY % -9.86% -1.06% -4.06% 10.90% 35.52% 60.04% -
  Horiz. % 205.82% 228.33% 230.77% 240.53% 216.89% 160.04% 100.00%
EPS 0.97 1.25 1.28 2.02 1.41 1.22 0.55 8.54%
  YoY % -22.40% -2.34% -36.63% 43.26% 15.57% 121.82% -
  Horiz. % 176.36% 227.27% 232.73% 367.27% 256.36% 221.82% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3500 0.3100 0.2900 0.2400 0.1800 0.1400 0.0563 30.22%
  YoY % 12.90% 6.90% 20.83% 33.33% 28.57% 148.67% -
  Horiz. % 621.67% 550.62% 515.10% 426.29% 319.72% 248.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/01/13 - -
Price 0.8250 0.8150 1.1600 1.4500 2.6000 0.9450 0.0000 -
P/RPS 7.52 6.70 9.43 11.31 11.24 5.54 0.00 -
  YoY % 12.24% -28.95% -16.62% 0.62% 102.89% 0.00% -
  Horiz. % 135.74% 120.94% 170.22% 204.15% 202.89% 100.00% -
P/EPS 85.09 65.13 90.83 77.61 92.05 38.68 0.00 -
  YoY % 30.65% -28.29% 17.03% -15.69% 137.98% 0.00% -
  Horiz. % 219.98% 168.38% 234.82% 200.65% 237.98% 100.00% -
EY 1.18 1.54 1.10 1.29 1.09 2.59 0.00 -
  YoY % -23.38% 40.00% -14.73% 18.35% -57.92% 0.00% -
  Horiz. % 45.56% 59.46% 42.47% 49.81% 42.08% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.36 2.63 4.00 6.04 7.22 3.38 0.00 -
  YoY % -10.27% -34.25% -33.77% -16.34% 113.61% 0.00% -
  Horiz. % 69.82% 77.81% 118.34% 178.70% 213.61% 100.00% -
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 CAGR
Date 13/02/18 22/02/17 24/02/16 25/02/15 19/02/14 19/03/13 - -
Price 0.7800 0.8800 1.0500 1.5000 2.8000 1.0100 0.0000 -
P/RPS 7.11 7.23 8.54 11.70 12.11 5.92 0.00 -
  YoY % -1.66% -15.34% -27.01% -3.39% 104.56% 0.00% -
  Horiz. % 120.10% 122.13% 144.26% 197.64% 204.56% 100.00% -
P/EPS 80.45 70.32 82.22 80.28 99.14 41.34 0.00 -
  YoY % 14.41% -14.47% 2.42% -19.02% 139.82% 0.00% -
  Horiz. % 194.61% 170.10% 198.89% 194.19% 239.82% 100.00% -
EY 1.24 1.42 1.22 1.25 1.01 2.42 0.00 -
  YoY % -12.68% 16.39% -2.40% 23.76% -58.26% 0.00% -
  Horiz. % 51.24% 58.68% 50.41% 51.65% 41.74% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.23 2.84 3.62 6.25 7.78 3.61 0.00 -
  YoY % -21.48% -21.55% -42.08% -19.67% 115.51% 0.00% -
  Horiz. % 61.77% 78.67% 100.28% 173.13% 215.51% 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.
 


 

541  235  538  569 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FRONTKN 0.75+0.01 
 FPGROUP 0.445+0.02 
 SAPNRG 0.59+0.01 
 MYEG 1.23+0.04 
 VIVOCOM 0.04+0.005 
 NOTION 0.745+0.085 
 EFORCE 0.735+0.09 
 EFORCE-WA 0.435+0.08 
 MRCB 0.855+0.005 
 KEYASIC 0.23+0.015 
Partners & Brokers