Highlights

[BOILERM] QoQ Annualized Quarter Result on 2018-06-30 [#1]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 23-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Jun-2018  [#1]
Profit Trend QoQ -     -4.12%    YoY -     5.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 234,810 216,730 221,074 217,340 225,907 210,424 202,476 10.39%
  QoQ % 8.34% -1.96% 1.72% -3.79% 7.36% 3.93% -
  Horiz. % 115.97% 107.04% 109.19% 107.34% 111.57% 103.93% 100.00%
PBT 36,615 29,953 29,708 26,856 30,205 26,701 25,658 26.78%
  QoQ % 22.24% 0.83% 10.62% -11.09% 13.12% 4.07% -
  Horiz. % 142.70% 116.74% 115.78% 104.67% 117.72% 104.07% 100.00%
Tax -8,789 -7,508 -8,150 -7,360 -8,278 -6,729 -6,410 23.44%
  QoQ % -17.06% 7.88% -10.73% 11.09% -23.01% -4.98% -
  Horiz. % 137.11% 117.13% 127.15% 114.82% 129.14% 104.98% 100.00%
NP 27,826 22,445 21,558 19,496 21,927 19,972 19,248 27.88%
  QoQ % 23.97% 4.12% 10.58% -11.09% 9.79% 3.76% -
  Horiz. % 144.57% 116.61% 112.00% 101.29% 113.92% 103.76% 100.00%
NP to SH 26,575 21,677 20,896 19,728 20,575 19,294 18,936 25.38%
  QoQ % 22.59% 3.74% 5.92% -4.12% 6.64% 1.89% -
  Horiz. % 140.34% 114.48% 110.35% 104.18% 108.66% 101.89% 100.00%
Tax Rate 24.00 % 25.07 % 27.43 % 27.41 % 27.41 % 25.20 % 24.98 % -2.64%
  QoQ % -4.27% -8.60% 0.07% 0.00% 8.77% 0.88% -
  Horiz. % 96.08% 100.36% 109.81% 109.73% 109.73% 100.88% 100.00%
Total Cost 206,984 194,285 199,516 197,844 203,980 190,452 183,228 8.47%
  QoQ % 6.54% -2.62% 0.85% -3.01% 7.10% 3.94% -
  Horiz. % 112.97% 106.03% 108.89% 107.98% 111.33% 103.94% 100.00%
Net Worth 206,400 196,079 185,760 190,920 190,920 180,599 175,440 11.45%
  QoQ % 5.26% 5.56% -2.70% 0.00% 5.71% 2.94% -
  Horiz. % 117.65% 111.76% 105.88% 108.82% 108.82% 102.94% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 10,320 - - - 9,030 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 114.29% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 38.83 % - % - % - % 43.89 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 88.47% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 206,400 196,079 185,760 190,920 190,920 180,599 175,440 11.45%
  QoQ % 5.26% 5.56% -2.70% 0.00% 5.71% 2.94% -
  Horiz. % 117.65% 111.76% 105.88% 108.82% 108.82% 102.94% 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 11.85 % 10.36 % 9.75 % 8.97 % 9.71 % 9.49 % 9.51 % 15.81%
  QoQ % 14.38% 6.26% 8.70% -7.62% 2.32% -0.21% -
  Horiz. % 124.61% 108.94% 102.52% 94.32% 102.10% 99.79% 100.00%
ROE 12.88 % 11.06 % 11.25 % 10.33 % 10.78 % 10.68 % 10.79 % 12.54%
  QoQ % 16.46% -1.69% 8.91% -4.17% 0.94% -1.02% -
  Horiz. % 119.37% 102.50% 104.26% 95.74% 99.91% 98.98% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 45.51 42.00 42.84 42.12 43.78 40.78 39.24 10.40%
  QoQ % 8.36% -1.96% 1.71% -3.79% 7.36% 3.92% -
  Horiz. % 115.98% 107.03% 109.17% 107.34% 111.57% 103.92% 100.00%
EPS 5.15 4.20 4.04 3.84 3.99 3.73 3.66 25.60%
  QoQ % 22.62% 3.96% 5.21% -3.76% 6.97% 1.91% -
  Horiz. % 140.71% 114.75% 110.38% 104.92% 109.02% 101.91% 100.00%
DPS 2.00 0.00 0.00 0.00 1.75 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 114.29% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.4000 0.3800 0.3600 0.3700 0.3700 0.3500 0.3400 11.45%
  QoQ % 5.26% 5.56% -2.70% 0.00% 5.71% 2.94% -
  Horiz. % 117.65% 111.76% 105.88% 108.82% 108.82% 102.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 45.51 42.00 42.84 42.12 43.78 40.78 39.24 10.40%
  QoQ % 8.36% -1.96% 1.71% -3.79% 7.36% 3.92% -
  Horiz. % 115.98% 107.03% 109.17% 107.34% 111.57% 103.92% 100.00%
EPS 5.15 4.20 4.04 3.84 3.99 3.73 3.66 25.60%
  QoQ % 22.62% 3.96% 5.21% -3.76% 6.97% 1.91% -
  Horiz. % 140.71% 114.75% 110.38% 104.92% 109.02% 101.91% 100.00%
DPS 2.00 0.00 0.00 0.00 1.75 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 114.29% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.4000 0.3800 0.3600 0.3700 0.3700 0.3500 0.3400 11.45%
  QoQ % 5.26% 5.56% -2.70% 0.00% 5.71% 2.94% -
  Horiz. % 117.65% 111.76% 105.88% 108.82% 108.82% 102.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.5550 0.5200 0.6650 0.6850 0.6700 0.8250 0.9100 -
P/RPS 1.22 1.24 1.55 1.63 1.53 2.02 2.32 -34.88%
  QoQ % -1.61% -20.00% -4.91% 6.54% -24.26% -12.93% -
  Horiz. % 52.59% 53.45% 66.81% 70.26% 65.95% 87.07% 100.00%
P/EPS 10.78 12.38 16.42 17.92 16.80 22.06 24.80 -42.65%
  QoQ % -12.92% -24.60% -8.37% 6.67% -23.84% -11.05% -
  Horiz. % 43.47% 49.92% 66.21% 72.26% 67.74% 88.95% 100.00%
EY 9.28 8.08 6.09 5.58 5.95 4.53 4.03 74.47%
  QoQ % 14.85% 32.68% 9.14% -6.22% 31.35% 12.41% -
  Horiz. % 230.27% 200.50% 151.12% 138.46% 147.64% 112.41% 100.00%
DY 3.60 0.00 0.00 0.00 2.61 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 137.93% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.39 1.37 1.85 1.85 1.81 2.36 2.68 -35.47%
  QoQ % 1.46% -25.95% 0.00% 2.21% -23.31% -11.94% -
  Horiz. % 51.87% 51.12% 69.03% 69.03% 67.54% 88.06% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/05/19 21/02/19 22/11/18 23/08/18 - 13/02/18 22/11/17 -
Price 0.5650 0.5900 0.6100 0.7250 0.6950 0.7800 0.8350 -
P/RPS 1.24 1.40 1.42 1.72 1.59 1.91 2.13 -30.30%
  QoQ % -11.43% -1.41% -17.44% 8.18% -16.75% -10.33% -
  Horiz. % 58.22% 65.73% 66.67% 80.75% 74.65% 89.67% 100.00%
P/EPS 10.97 14.04 15.06 18.96 17.43 20.86 22.75 -38.54%
  QoQ % -21.87% -6.77% -20.57% 8.78% -16.44% -8.31% -
  Horiz. % 48.22% 61.71% 66.20% 83.34% 76.62% 91.69% 100.00%
EY 9.12 7.12 6.64 5.27 5.74 4.79 4.39 62.88%
  QoQ % 28.09% 7.23% 26.00% -8.19% 19.83% 9.11% -
  Horiz. % 207.74% 162.19% 151.25% 120.05% 130.75% 109.11% 100.00%
DY 3.54 0.00 0.00 0.00 2.52 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 140.48% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.41 1.55 1.69 1.96 1.88 2.23 2.46 -31.02%
  QoQ % -9.03% -8.28% -13.78% 4.26% -15.70% -9.35% -
  Horiz. % 57.32% 63.01% 68.70% 79.67% 76.42% 90.65% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

236  475  591  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 VC 0.05-0.005 
 MAHSING 0.975-0.025 
 DATAPRP 0.20-0.02 
 KSTAR 0.445+0.075 
 LUSTER 0.165-0.005 
 SUPERMX-C1I 0.15-0.005 
 DGSB 0.22+0.005 
 SUPERMX 9.59-0.19 
 VIVOCOM 0.0450.00 

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. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
2. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
3. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
6. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS