Highlights

[BOILERM] QoQ Annualized Quarter Result on 2018-09-30 [#2]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 22-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     5.92%    YoY -     10.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 243,160 234,810 216,730 221,074 217,340 225,907 210,424 10.15%
  QoQ % 3.56% 8.34% -1.96% 1.72% -3.79% 7.36% -
  Horiz. % 115.56% 111.59% 103.00% 105.06% 103.29% 107.36% 100.00%
PBT 35,028 36,615 29,953 29,708 26,856 30,205 26,701 19.90%
  QoQ % -4.33% 22.24% 0.83% 10.62% -11.09% 13.12% -
  Horiz. % 131.18% 137.13% 112.18% 111.26% 100.58% 113.12% 100.00%
Tax -8,436 -8,789 -7,508 -8,150 -7,360 -8,278 -6,729 16.31%
  QoQ % 4.02% -17.06% 7.88% -10.73% 11.09% -23.01% -
  Horiz. % 125.36% 130.61% 111.57% 121.11% 109.37% 123.01% 100.00%
NP 26,592 27,826 22,445 21,558 19,496 21,927 19,972 21.09%
  QoQ % -4.43% 23.97% 4.12% 10.58% -11.09% 9.79% -
  Horiz. % 133.15% 139.33% 112.38% 107.94% 97.62% 109.79% 100.00%
NP to SH 25,848 26,575 21,677 20,896 19,728 20,575 19,294 21.59%
  QoQ % -2.74% 22.59% 3.74% 5.92% -4.12% 6.64% -
  Horiz. % 133.96% 137.73% 112.35% 108.30% 102.25% 106.64% 100.00%
Tax Rate 24.08 % 24.00 % 25.07 % 27.43 % 27.41 % 27.41 % 25.20 % -2.99%
  QoQ % 0.33% -4.27% -8.60% 0.07% 0.00% 8.77% -
  Horiz. % 95.56% 95.24% 99.48% 108.85% 108.77% 108.77% 100.00%
Total Cost 216,568 206,984 194,285 199,516 197,844 203,980 190,452 8.97%
  QoQ % 4.63% 6.54% -2.62% 0.85% -3.01% 7.10% -
  Horiz. % 113.71% 108.68% 102.01% 104.76% 103.88% 107.10% 100.00%
Net Worth 211,559 206,400 196,079 185,760 190,920 190,920 180,599 11.16%
  QoQ % 2.50% 5.26% 5.56% -2.70% 0.00% 5.71% -
  Horiz. % 117.14% 114.29% 108.57% 102.86% 105.71% 105.71% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - 10,320 - - - 9,030 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 88.47% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 211,559 206,400 196,079 185,760 190,920 190,920 180,599 11.16%
  QoQ % 2.50% 5.26% 5.56% -2.70% 0.00% 5.71% -
  Horiz. % 117.14% 114.29% 108.57% 102.86% 105.71% 105.71% 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 10.94 % 11.85 % 10.36 % 9.75 % 8.97 % 9.71 % 9.49 % 9.97%
  QoQ % -7.68% 14.38% 6.26% 8.70% -7.62% 2.32% -
  Horiz. % 115.28% 124.87% 109.17% 102.74% 94.52% 102.32% 100.00%
ROE 12.22 % 12.88 % 11.06 % 11.25 % 10.33 % 10.78 % 10.68 % 9.42%
  QoQ % -5.12% 16.46% -1.69% 8.91% -4.17% 0.94% -
  Horiz. % 114.42% 120.60% 103.56% 105.34% 96.72% 100.94% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 47.12 45.51 42.00 42.84 42.12 43.78 40.78 10.14%
  QoQ % 3.54% 8.36% -1.96% 1.71% -3.79% 7.36% -
  Horiz. % 115.55% 111.60% 102.99% 105.05% 103.29% 107.36% 100.00%
EPS 5.00 5.15 4.20 4.04 3.84 3.99 3.73 21.64%
  QoQ % -2.91% 22.62% 3.96% 5.21% -3.76% 6.97% -
  Horiz. % 134.05% 138.07% 112.60% 108.31% 102.95% 106.97% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 1.75 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 114.29% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.4100 0.4000 0.3800 0.3600 0.3700 0.3700 0.3500 11.16%
  QoQ % 2.50% 5.26% 5.56% -2.70% 0.00% 5.71% -
  Horiz. % 117.14% 114.29% 108.57% 102.86% 105.71% 105.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 47.12 45.51 42.00 42.84 42.12 43.78 40.78 10.14%
  QoQ % 3.54% 8.36% -1.96% 1.71% -3.79% 7.36% -
  Horiz. % 115.55% 111.60% 102.99% 105.05% 103.29% 107.36% 100.00%
EPS 5.00 5.15 4.20 4.04 3.84 3.99 3.73 21.64%
  QoQ % -2.91% 22.62% 3.96% 5.21% -3.76% 6.97% -
  Horiz. % 134.05% 138.07% 112.60% 108.31% 102.95% 106.97% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 1.75 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 114.29% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.4100 0.4000 0.3800 0.3600 0.3700 0.3700 0.3500 11.16%
  QoQ % 2.50% 5.26% 5.56% -2.70% 0.00% 5.71% -
  Horiz. % 117.14% 114.29% 108.57% 102.86% 105.71% 105.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.5800 0.5550 0.5200 0.6650 0.6850 0.6700 0.8250 -
P/RPS 1.23 1.22 1.24 1.55 1.63 1.53 2.02 -28.22%
  QoQ % 0.82% -1.61% -20.00% -4.91% 6.54% -24.26% -
  Horiz. % 60.89% 60.40% 61.39% 76.73% 80.69% 75.74% 100.00%
P/EPS 11.58 10.78 12.38 16.42 17.92 16.80 22.06 -35.00%
  QoQ % 7.42% -12.92% -24.60% -8.37% 6.67% -23.84% -
  Horiz. % 52.49% 48.87% 56.12% 74.43% 81.23% 76.16% 100.00%
EY 8.64 9.28 8.08 6.09 5.58 5.95 4.53 53.98%
  QoQ % -6.90% 14.85% 32.68% 9.14% -6.22% 31.35% -
  Horiz. % 190.73% 204.86% 178.37% 134.44% 123.18% 131.35% 100.00%
DY 0.00 3.60 0.00 0.00 0.00 2.61 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 137.93% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.41 1.39 1.37 1.85 1.85 1.81 2.36 -29.13%
  QoQ % 1.44% 1.46% -25.95% 0.00% 2.21% -23.31% -
  Horiz. % 59.75% 58.90% 58.05% 78.39% 78.39% 76.69% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 19/08/19 28/05/19 21/02/19 22/11/18 23/08/18 - 13/02/18 -
Price 0.7400 0.5650 0.5900 0.6100 0.7250 0.6950 0.7800 -
P/RPS 1.57 1.24 1.40 1.42 1.72 1.59 1.91 -12.28%
  QoQ % 26.61% -11.43% -1.41% -17.44% 8.18% -16.75% -
  Horiz. % 82.20% 64.92% 73.30% 74.35% 90.05% 83.25% 100.00%
P/EPS 14.77 10.97 14.04 15.06 18.96 17.43 20.86 -20.61%
  QoQ % 34.64% -21.87% -6.77% -20.57% 8.78% -16.44% -
  Horiz. % 70.81% 52.59% 67.31% 72.20% 90.89% 83.56% 100.00%
EY 6.77 9.12 7.12 6.64 5.27 5.74 4.79 26.02%
  QoQ % -25.77% 28.09% 7.23% 26.00% -8.19% 19.83% -
  Horiz. % 141.34% 190.40% 148.64% 138.62% 110.02% 119.83% 100.00%
DY 0.00 3.54 0.00 0.00 0.00 2.52 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 140.48% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.80 1.41 1.55 1.69 1.96 1.88 2.23 -13.34%
  QoQ % 27.66% -9.03% -8.28% -13.78% 4.26% -15.70% -
  Horiz. % 80.72% 63.23% 69.51% 75.78% 87.89% 84.30% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers