Highlights

[BOILERM] QoQ Annualized Quarter Result on 2018-12-31 [#3]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 21-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Dec-2018  [#3]
Profit Trend QoQ -     3.74%    YoY -     12.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 234,530 243,160 234,810 216,730 221,074 217,340 225,907 2.53%
  QoQ % -3.55% 3.56% 8.34% -1.96% 1.72% -3.79% -
  Horiz. % 103.82% 107.64% 103.94% 95.94% 97.86% 96.21% 100.00%
PBT 32,384 35,028 36,615 29,953 29,708 26,856 30,205 4.75%
  QoQ % -7.55% -4.33% 22.24% 0.83% 10.62% -11.09% -
  Horiz. % 107.21% 115.97% 121.22% 99.17% 98.35% 88.91% 100.00%
Tax -8,550 -8,436 -8,789 -7,508 -8,150 -7,360 -8,278 2.18%
  QoQ % -1.35% 4.02% -17.06% 7.88% -10.73% 11.09% -
  Horiz. % 103.29% 101.91% 106.17% 90.70% 98.45% 88.91% 100.00%
NP 23,834 26,592 27,826 22,445 21,558 19,496 21,927 5.71%
  QoQ % -10.37% -4.43% 23.97% 4.12% 10.58% -11.09% -
  Horiz. % 108.70% 121.28% 126.90% 102.36% 98.32% 88.91% 100.00%
NP to SH 22,988 25,848 26,575 21,677 20,896 19,728 20,575 7.67%
  QoQ % -11.06% -2.74% 22.59% 3.74% 5.92% -4.12% -
  Horiz. % 111.73% 125.63% 129.16% 105.36% 101.56% 95.88% 100.00%
Tax Rate 26.40 % 24.08 % 24.00 % 25.07 % 27.43 % 27.41 % 27.41 % -2.47%
  QoQ % 9.63% 0.33% -4.27% -8.60% 0.07% 0.00% -
  Horiz. % 96.32% 87.85% 87.56% 91.46% 100.07% 100.00% 100.00%
Total Cost 210,696 216,568 206,984 194,285 199,516 197,844 203,980 2.18%
  QoQ % -2.71% 4.63% 6.54% -2.62% 0.85% -3.01% -
  Horiz. % 103.29% 106.17% 101.47% 95.25% 97.81% 96.99% 100.00%
Net Worth 206,400 211,559 206,400 196,079 185,760 190,920 190,920 5.33%
  QoQ % -2.44% 2.50% 5.26% 5.56% -2.70% 0.00% -
  Horiz. % 108.11% 110.81% 108.11% 102.70% 97.30% 100.00% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - 10,320 - - - 9,030 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 88.47% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 206,400 211,559 206,400 196,079 185,760 190,920 190,920 5.33%
  QoQ % -2.44% 2.50% 5.26% 5.56% -2.70% 0.00% -
  Horiz. % 108.11% 110.81% 108.11% 102.70% 97.30% 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 10.16 % 10.94 % 11.85 % 10.36 % 9.75 % 8.97 % 9.71 % 3.06%
  QoQ % -7.13% -7.68% 14.38% 6.26% 8.70% -7.62% -
  Horiz. % 104.63% 112.67% 122.04% 106.69% 100.41% 92.38% 100.00%
ROE 11.14 % 12.22 % 12.88 % 11.06 % 11.25 % 10.33 % 10.78 % 2.21%
  QoQ % -8.84% -5.12% 16.46% -1.69% 8.91% -4.17% -
  Horiz. % 103.34% 113.36% 119.48% 102.60% 104.36% 95.83% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 45.45 47.12 45.51 42.00 42.84 42.12 43.78 2.52%
  QoQ % -3.54% 3.54% 8.36% -1.96% 1.71% -3.79% -
  Horiz. % 103.81% 107.63% 103.95% 95.93% 97.85% 96.21% 100.00%
EPS 4.46 5.00 5.15 4.20 4.04 3.84 3.99 7.70%
  QoQ % -10.80% -2.91% 22.62% 3.96% 5.21% -3.76% -
  Horiz. % 111.78% 125.31% 129.07% 105.26% 101.25% 96.24% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.75 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 114.29% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4000 0.4100 0.4000 0.3800 0.3600 0.3700 0.3700 5.33%
  QoQ % -2.44% 2.50% 5.26% 5.56% -2.70% 0.00% -
  Horiz. % 108.11% 110.81% 108.11% 102.70% 97.30% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 45.45 47.12 45.51 42.00 42.84 42.12 43.78 2.52%
  QoQ % -3.54% 3.54% 8.36% -1.96% 1.71% -3.79% -
  Horiz. % 103.81% 107.63% 103.95% 95.93% 97.85% 96.21% 100.00%
EPS 4.46 5.00 5.15 4.20 4.04 3.84 3.99 7.70%
  QoQ % -10.80% -2.91% 22.62% 3.96% 5.21% -3.76% -
  Horiz. % 111.78% 125.31% 129.07% 105.26% 101.25% 96.24% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.75 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 114.29% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4000 0.4100 0.4000 0.3800 0.3600 0.3700 0.3700 5.33%
  QoQ % -2.44% 2.50% 5.26% 5.56% -2.70% 0.00% -
  Horiz. % 108.11% 110.81% 108.11% 102.70% 97.30% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.5400 0.5800 0.5550 0.5200 0.6650 0.6850 0.6700 -
P/RPS 1.19 1.23 1.22 1.24 1.55 1.63 1.53 -15.41%
  QoQ % -3.25% 0.82% -1.61% -20.00% -4.91% 6.54% -
  Horiz. % 77.78% 80.39% 79.74% 81.05% 101.31% 106.54% 100.00%
P/EPS 12.12 11.58 10.78 12.38 16.42 17.92 16.80 -19.55%
  QoQ % 4.66% 7.42% -12.92% -24.60% -8.37% 6.67% -
  Horiz. % 72.14% 68.93% 64.17% 73.69% 97.74% 106.67% 100.00%
EY 8.25 8.64 9.28 8.08 6.09 5.58 5.95 24.32%
  QoQ % -4.51% -6.90% 14.85% 32.68% 9.14% -6.22% -
  Horiz. % 138.66% 145.21% 155.97% 135.80% 102.35% 93.78% 100.00%
DY 0.00 0.00 3.60 0.00 0.00 0.00 2.61 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 137.93% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.35 1.41 1.39 1.37 1.85 1.85 1.81 -17.74%
  QoQ % -4.26% 1.44% 1.46% -25.95% 0.00% 2.21% -
  Horiz. % 74.59% 77.90% 76.80% 75.69% 102.21% 102.21% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 19/08/19 28/05/19 21/02/19 22/11/18 23/08/18 - -
Price 0.6200 0.7400 0.5650 0.5900 0.6100 0.7250 0.6950 -
P/RPS 1.36 1.57 1.24 1.40 1.42 1.72 1.59 -9.88%
  QoQ % -13.38% 26.61% -11.43% -1.41% -17.44% 8.18% -
  Horiz. % 85.53% 98.74% 77.99% 88.05% 89.31% 108.18% 100.00%
P/EPS 13.92 14.77 10.97 14.04 15.06 18.96 17.43 -13.91%
  QoQ % -5.75% 34.64% -21.87% -6.77% -20.57% 8.78% -
  Horiz. % 79.86% 84.74% 62.94% 80.55% 86.40% 108.78% 100.00%
EY 7.19 6.77 9.12 7.12 6.64 5.27 5.74 16.19%
  QoQ % 6.20% -25.77% 28.09% 7.23% 26.00% -8.19% -
  Horiz. % 125.26% 117.94% 158.89% 124.04% 115.68% 91.81% 100.00%
DY 0.00 0.00 3.54 0.00 0.00 0.00 2.52 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 140.48% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.55 1.80 1.41 1.55 1.69 1.96 1.88 -12.06%
  QoQ % -13.89% 27.66% -9.03% -8.28% -13.78% 4.26% -
  Horiz. % 82.45% 95.74% 75.00% 82.45% 89.89% 104.26% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers