Highlights

[BOILERM] QoQ Annualized Quarter Result on 2017-09-30 [#2]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 22-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Sep-2017  [#2]
Profit Trend QoQ -     1.46%    YoY -     -6.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 217,340 225,907 210,424 202,476 181,740 237,190 238,677 -6.07%
  QoQ % -3.79% 7.36% 3.93% 11.41% -23.38% -0.62% -
  Horiz. % 91.06% 94.65% 88.16% 84.83% 76.14% 99.38% 100.00%
PBT 26,856 30,205 26,701 25,658 25,172 32,391 29,540 -6.17%
  QoQ % -11.09% 13.12% 4.07% 1.93% -22.29% 9.65% -
  Horiz. % 90.91% 102.25% 90.39% 86.86% 85.21% 109.65% 100.00%
Tax -7,360 -8,278 -6,729 -6,410 -6,208 -8,533 -6,941 3.99%
  QoQ % 11.09% -23.01% -4.98% -3.25% 27.25% -22.93% -
  Horiz. % 106.03% 119.26% 96.95% 92.35% 89.44% 122.93% 100.00%
NP 19,496 21,927 19,972 19,248 18,964 23,858 22,598 -9.40%
  QoQ % -11.09% 9.79% 3.76% 1.50% -20.51% 5.57% -
  Horiz. % 86.27% 97.03% 88.38% 85.17% 83.92% 105.57% 100.00%
NP to SH 19,728 20,575 19,294 18,936 18,664 23,053 22,089 -7.28%
  QoQ % -4.12% 6.64% 1.89% 1.46% -19.04% 4.36% -
  Horiz. % 89.31% 93.14% 87.35% 85.72% 84.49% 104.36% 100.00%
Tax Rate 27.41 % 27.41 % 25.20 % 24.98 % 24.66 % 26.34 % 23.50 % 10.84%
  QoQ % 0.00% 8.77% 0.88% 1.30% -6.38% 12.09% -
  Horiz. % 116.64% 116.64% 107.23% 106.30% 104.94% 112.09% 100.00%
Total Cost 197,844 203,980 190,452 183,228 162,776 213,332 216,078 -5.72%
  QoQ % -3.01% 7.10% 3.94% 12.56% -23.70% -1.27% -
  Horiz. % 91.56% 94.40% 88.14% 84.80% 75.33% 98.73% 100.00%
Net Worth 190,920 190,920 180,599 175,440 175,440 170,280 159,960 12.56%
  QoQ % 0.00% 5.71% 2.94% 0.00% 3.03% 6.45% -
  Horiz. % 119.35% 119.35% 112.90% 109.68% 109.68% 106.45% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - 9,030 - - - 7,740 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 130.74% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 190,920 190,920 180,599 175,440 175,440 170,280 159,960 12.56%
  QoQ % 0.00% 5.71% 2.94% 0.00% 3.03% 6.45% -
  Horiz. % 119.35% 119.35% 112.90% 109.68% 109.68% 106.45% 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.97 % 9.71 % 9.49 % 9.51 % 10.43 % 10.06 % 9.47 % -3.56%
  QoQ % -7.62% 2.32% -0.21% -8.82% 3.68% 6.23% -
  Horiz. % 94.72% 102.53% 100.21% 100.42% 110.14% 106.23% 100.00%
ROE 10.33 % 10.78 % 10.68 % 10.79 % 10.64 % 13.54 % 13.81 % -17.64%
  QoQ % -4.17% 0.94% -1.02% 1.41% -21.42% -1.96% -
  Horiz. % 74.80% 78.06% 77.34% 78.13% 77.05% 98.04% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 42.12 43.78 40.78 39.24 35.22 45.97 46.26 -6.08%
  QoQ % -3.79% 7.36% 3.92% 11.41% -23.38% -0.63% -
  Horiz. % 91.05% 94.64% 88.15% 84.82% 76.13% 99.37% 100.00%
EPS 3.84 3.99 3.73 3.66 3.60 4.47 4.28 -7.00%
  QoQ % -3.76% 6.97% 1.91% 1.67% -19.46% 4.44% -
  Horiz. % 89.72% 93.22% 87.15% 85.51% 84.11% 104.44% 100.00%
DPS 0.00 1.75 0.00 0.00 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 116.67% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.3700 0.3700 0.3500 0.3400 0.3400 0.3300 0.3100 12.56%
  QoQ % 0.00% 5.71% 2.94% 0.00% 3.03% 6.45% -
  Horiz. % 119.35% 119.35% 112.90% 109.68% 109.68% 106.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 42.12 43.78 40.78 39.24 35.22 45.97 46.26 -6.08%
  QoQ % -3.79% 7.36% 3.92% 11.41% -23.38% -0.63% -
  Horiz. % 91.05% 94.64% 88.15% 84.82% 76.13% 99.37% 100.00%
EPS 3.84 3.99 3.73 3.66 3.60 4.47 4.28 -7.00%
  QoQ % -3.76% 6.97% 1.91% 1.67% -19.46% 4.44% -
  Horiz. % 89.72% 93.22% 87.15% 85.51% 84.11% 104.44% 100.00%
DPS 0.00 1.75 0.00 0.00 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 116.67% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.3700 0.3700 0.3500 0.3400 0.3400 0.3300 0.3100 12.56%
  QoQ % 0.00% 5.71% 2.94% 0.00% 3.03% 6.45% -
  Horiz. % 119.35% 119.35% 112.90% 109.68% 109.68% 106.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.6850 0.6700 0.8250 0.9100 0.9350 0.8450 0.8150 -
P/RPS 1.63 1.53 2.02 2.32 2.65 1.84 1.76 -5.00%
  QoQ % 6.54% -24.26% -12.93% -12.45% 44.02% 4.55% -
  Horiz. % 92.61% 86.93% 114.77% 131.82% 150.57% 104.55% 100.00%
P/EPS 17.92 16.80 22.06 24.80 25.85 18.91 19.04 -3.97%
  QoQ % 6.67% -23.84% -11.05% -4.06% 36.70% -0.68% -
  Horiz. % 94.12% 88.24% 115.86% 130.25% 135.77% 99.32% 100.00%
EY 5.58 5.95 4.53 4.03 3.87 5.29 5.25 4.16%
  QoQ % -6.22% 31.35% 12.41% 4.13% -26.84% 0.76% -
  Horiz. % 106.29% 113.33% 86.29% 76.76% 73.71% 100.76% 100.00%
DY 0.00 2.61 0.00 0.00 0.00 1.78 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 146.63% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.85 1.81 2.36 2.68 2.75 2.56 2.63 -20.96%
  QoQ % 2.21% -23.31% -11.94% -2.55% 7.42% -2.66% -
  Horiz. % 70.34% 68.82% 89.73% 101.90% 104.56% 97.34% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 23/08/18 - 13/02/18 22/11/17 22/08/17 24/05/17 22/02/17 -
Price 0.7250 0.6950 0.7800 0.8350 0.9000 1.0500 0.8800 -
P/RPS 1.72 1.59 1.91 2.13 2.56 2.28 1.90 -6.44%
  QoQ % 8.18% -16.75% -10.33% -16.80% 12.28% 20.00% -
  Horiz. % 90.53% 83.68% 100.53% 112.11% 134.74% 120.00% 100.00%
P/EPS 18.96 17.43 20.86 22.75 24.88 23.50 20.56 -5.27%
  QoQ % 8.78% -16.44% -8.31% -8.56% 5.87% 14.30% -
  Horiz. % 92.22% 84.78% 101.46% 110.65% 121.01% 114.30% 100.00%
EY 5.27 5.74 4.79 4.39 4.02 4.25 4.86 5.56%
  QoQ % -8.19% 19.83% 9.11% 9.20% -5.41% -12.55% -
  Horiz. % 108.44% 118.11% 98.56% 90.33% 82.72% 87.45% 100.00%
DY 0.00 2.52 0.00 0.00 0.00 1.43 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 176.22% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.96 1.88 2.23 2.46 2.65 3.18 2.84 -21.96%
  QoQ % 4.26% -15.70% -9.35% -7.17% -16.67% 11.97% -
  Horiz. % 69.01% 66.20% 78.52% 86.62% 93.31% 111.97% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers