Highlights

[BOILERM] QoQ Annualized Quarter Result on 2017-06-30 [#1]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 22-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Jun-2017  [#1]
Profit Trend QoQ -     -19.04%    YoY -     -27.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 225,907 210,424 202,476 181,740 237,190 238,677 232,388 -1.87%
  QoQ % 7.36% 3.93% 11.41% -23.38% -0.62% 2.71% -
  Horiz. % 97.21% 90.55% 87.13% 78.21% 102.07% 102.71% 100.00%
PBT 30,205 26,701 25,658 25,172 32,391 29,540 27,292 7.00%
  QoQ % 13.12% 4.07% 1.93% -22.29% 9.65% 8.24% -
  Horiz. % 110.67% 97.84% 94.01% 92.23% 118.68% 108.24% 100.00%
Tax -8,278 -6,729 -6,410 -6,208 -8,533 -6,941 -6,646 15.78%
  QoQ % -23.01% -4.98% -3.25% 27.25% -22.93% -4.44% -
  Horiz. % 124.56% 101.25% 96.45% 93.41% 128.39% 104.44% 100.00%
NP 21,927 19,972 19,248 18,964 23,858 22,598 20,646 4.10%
  QoQ % 9.79% 3.76% 1.50% -20.51% 5.57% 9.46% -
  Horiz. % 106.20% 96.74% 93.23% 91.85% 115.56% 109.46% 100.00%
NP to SH 20,575 19,294 18,936 18,664 23,053 22,089 20,220 1.17%
  QoQ % 6.64% 1.89% 1.46% -19.04% 4.36% 9.24% -
  Horiz. % 101.76% 95.42% 93.65% 92.30% 114.01% 109.24% 100.00%
Tax Rate 27.41 % 25.20 % 24.98 % 24.66 % 26.34 % 23.50 % 24.35 % 8.22%
  QoQ % 8.77% 0.88% 1.30% -6.38% 12.09% -3.49% -
  Horiz. % 112.57% 103.49% 102.59% 101.27% 108.17% 96.51% 100.00%
Total Cost 203,980 190,452 183,228 162,776 213,332 216,078 211,742 -2.46%
  QoQ % 7.10% 3.94% 12.56% -23.70% -1.27% 2.05% -
  Horiz. % 96.33% 89.95% 86.53% 76.87% 100.75% 102.05% 100.00%
Net Worth 190,920 180,599 175,440 175,440 170,280 159,960 159,960 12.53%
  QoQ % 5.71% 2.94% 0.00% 3.03% 6.45% 0.00% -
  Horiz. % 119.35% 112.90% 109.68% 109.68% 106.45% 100.00% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 9,030 - - - 7,740 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.67% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 43.89 % - % - % - % 33.57 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 130.74% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 190,920 180,599 175,440 175,440 170,280 159,960 159,960 12.53%
  QoQ % 5.71% 2.94% 0.00% 3.03% 6.45% 0.00% -
  Horiz. % 119.35% 112.90% 109.68% 109.68% 106.45% 100.00% 100.00%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 9.71 % 9.49 % 9.51 % 10.43 % 10.06 % 9.47 % 8.88 % 6.14%
  QoQ % 2.32% -0.21% -8.82% 3.68% 6.23% 6.64% -
  Horiz. % 109.35% 106.87% 107.09% 117.45% 113.29% 106.64% 100.00%
ROE 10.78 % 10.68 % 10.79 % 10.64 % 13.54 % 13.81 % 12.64 % -10.08%
  QoQ % 0.94% -1.02% 1.41% -21.42% -1.96% 9.26% -
  Horiz. % 85.28% 84.49% 85.36% 84.18% 107.12% 109.26% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 43.78 40.78 39.24 35.22 45.97 46.26 45.04 -1.88%
  QoQ % 7.36% 3.92% 11.41% -23.38% -0.63% 2.71% -
  Horiz. % 97.20% 90.54% 87.12% 78.20% 102.06% 102.71% 100.00%
EPS 3.99 3.73 3.66 3.60 4.47 4.28 3.92 1.19%
  QoQ % 6.97% 1.91% 1.67% -19.46% 4.44% 9.18% -
  Horiz. % 101.79% 95.15% 93.37% 91.84% 114.03% 109.18% 100.00%
DPS 1.75 0.00 0.00 0.00 1.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.67% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.3700 0.3500 0.3400 0.3400 0.3300 0.3100 0.3100 12.53%
  QoQ % 5.71% 2.94% 0.00% 3.03% 6.45% 0.00% -
  Horiz. % 119.35% 112.90% 109.68% 109.68% 106.45% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 43.78 40.78 39.24 35.22 45.97 46.26 45.04 -1.88%
  QoQ % 7.36% 3.92% 11.41% -23.38% -0.63% 2.71% -
  Horiz. % 97.20% 90.54% 87.12% 78.20% 102.06% 102.71% 100.00%
EPS 3.99 3.73 3.66 3.60 4.47 4.28 3.92 1.19%
  QoQ % 6.97% 1.91% 1.67% -19.46% 4.44% 9.18% -
  Horiz. % 101.79% 95.15% 93.37% 91.84% 114.03% 109.18% 100.00%
DPS 1.75 0.00 0.00 0.00 1.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.67% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.3700 0.3500 0.3400 0.3400 0.3300 0.3100 0.3100 12.53%
  QoQ % 5.71% 2.94% 0.00% 3.03% 6.45% 0.00% -
  Horiz. % 119.35% 112.90% 109.68% 109.68% 106.45% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.6700 0.8250 0.9100 0.9350 0.8450 0.8150 0.9950 -
P/RPS 1.53 2.02 2.32 2.65 1.84 1.76 2.21 -21.76%
  QoQ % -24.26% -12.93% -12.45% 44.02% 4.55% -20.36% -
  Horiz. % 69.23% 91.40% 104.98% 119.91% 83.26% 79.64% 100.00%
P/EPS 16.80 22.06 24.80 25.85 18.91 19.04 25.39 -24.09%
  QoQ % -23.84% -11.05% -4.06% 36.70% -0.68% -25.01% -
  Horiz. % 66.17% 86.88% 97.68% 101.81% 74.48% 74.99% 100.00%
EY 5.95 4.53 4.03 3.87 5.29 5.25 3.94 31.66%
  QoQ % 31.35% 12.41% 4.13% -26.84% 0.76% 33.25% -
  Horiz. % 151.02% 114.97% 102.28% 98.22% 134.26% 133.25% 100.00%
DY 2.61 0.00 0.00 0.00 1.78 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 146.63% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.81 2.36 2.68 2.75 2.56 2.63 3.21 -31.77%
  QoQ % -23.31% -11.94% -2.55% 7.42% -2.66% -18.07% -
  Horiz. % 56.39% 73.52% 83.49% 85.67% 79.75% 81.93% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date - 13/02/18 22/11/17 22/08/17 24/05/17 22/02/17 17/11/16 -
Price 0.6950 0.7800 0.8350 0.9000 1.0500 0.8800 0.8600 -
P/RPS 1.59 1.91 2.13 2.56 2.28 1.90 1.91 -11.52%
  QoQ % -16.75% -10.33% -16.80% 12.28% 20.00% -0.52% -
  Horiz. % 83.25% 100.00% 111.52% 134.03% 119.37% 99.48% 100.00%
P/EPS 17.43 20.86 22.75 24.88 23.50 20.56 21.95 -14.26%
  QoQ % -16.44% -8.31% -8.56% 5.87% 14.30% -6.33% -
  Horiz. % 79.41% 95.03% 103.64% 113.35% 107.06% 93.67% 100.00%
EY 5.74 4.79 4.39 4.02 4.25 4.86 4.56 16.60%
  QoQ % 19.83% 9.11% 9.20% -5.41% -12.55% 6.58% -
  Horiz. % 125.88% 105.04% 96.27% 88.16% 93.20% 106.58% 100.00%
DY 2.52 0.00 0.00 0.00 1.43 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 176.22% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.88 2.23 2.46 2.65 3.18 2.84 2.77 -22.79%
  QoQ % -15.70% -9.35% -7.17% -16.67% 11.97% 2.53% -
  Horiz. % 67.87% 80.51% 88.81% 95.67% 114.80% 102.53% 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.
 


 

290  282  534  1175 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 CAREPLS 0.365-0.03 
 DGB 0.1250.00 
 SUPERMX 1.76-0.10 
 HSI-C7K 0.20+0.005 
 KNM 0.315-0.005 
 HSI-H8K 0.255-0.015 
 EDEN 0.220.00 
 MTOUCHE 0.175+0.01 
 ARMADA 0.405-0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers