Highlights

[BOILERM] QoQ Annualized Quarter Result on 2018-03-31 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 23-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Mar-2018  [#4]
Profit Trend QoQ -     6.64%    YoY -     -10.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 216,730 221,074 217,340 225,907 210,424 202,476 181,740 12.42%
  QoQ % -1.96% 1.72% -3.79% 7.36% 3.93% 11.41% -
  Horiz. % 119.25% 121.64% 119.59% 124.30% 115.78% 111.41% 100.00%
PBT 29,953 29,708 26,856 30,205 26,701 25,658 25,172 12.26%
  QoQ % 0.83% 10.62% -11.09% 13.12% 4.07% 1.93% -
  Horiz. % 118.99% 118.02% 106.69% 119.99% 106.08% 101.93% 100.00%
Tax -7,508 -8,150 -7,360 -8,278 -6,729 -6,410 -6,208 13.47%
  QoQ % 7.88% -10.73% 11.09% -23.01% -4.98% -3.25% -
  Horiz. % 120.94% 131.28% 118.56% 133.34% 108.40% 103.25% 100.00%
NP 22,445 21,558 19,496 21,927 19,972 19,248 18,964 11.86%
  QoQ % 4.12% 10.58% -11.09% 9.79% 3.76% 1.50% -
  Horiz. % 118.36% 113.68% 102.81% 115.62% 105.32% 101.50% 100.00%
NP to SH 21,677 20,896 19,728 20,575 19,294 18,936 18,664 10.46%
  QoQ % 3.74% 5.92% -4.12% 6.64% 1.89% 1.46% -
  Horiz. % 116.15% 111.96% 105.70% 110.24% 103.38% 101.46% 100.00%
Tax Rate 25.07 % 27.43 % 27.41 % 27.41 % 25.20 % 24.98 % 24.66 % 1.10%
  QoQ % -8.60% 0.07% 0.00% 8.77% 0.88% 1.30% -
  Horiz. % 101.66% 111.23% 111.15% 111.15% 102.19% 101.30% 100.00%
Total Cost 194,285 199,516 197,844 203,980 190,452 183,228 162,776 12.48%
  QoQ % -2.62% 0.85% -3.01% 7.10% 3.94% 12.56% -
  Horiz. % 119.36% 122.57% 121.54% 125.31% 117.00% 112.56% 100.00%
Net Worth 196,079 185,760 190,920 190,920 180,599 175,440 175,440 7.68%
  QoQ % 5.56% -2.70% 0.00% 5.71% 2.94% 0.00% -
  Horiz. % 111.76% 105.88% 108.82% 108.82% 102.94% 100.00% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - 9,030 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 43.89 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 196,079 185,760 190,920 190,920 180,599 175,440 175,440 7.68%
  QoQ % 5.56% -2.70% 0.00% 5.71% 2.94% 0.00% -
  Horiz. % 111.76% 105.88% 108.82% 108.82% 102.94% 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 10.36 % 9.75 % 8.97 % 9.71 % 9.49 % 9.51 % 10.43 % -0.45%
  QoQ % 6.26% 8.70% -7.62% 2.32% -0.21% -8.82% -
  Horiz. % 99.33% 93.48% 86.00% 93.10% 90.99% 91.18% 100.00%
ROE 11.06 % 11.25 % 10.33 % 10.78 % 10.68 % 10.79 % 10.64 % 2.61%
  QoQ % -1.69% 8.91% -4.17% 0.94% -1.02% 1.41% -
  Horiz. % 103.95% 105.73% 97.09% 101.32% 100.38% 101.41% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 42.00 42.84 42.12 43.78 40.78 39.24 35.22 12.42%
  QoQ % -1.96% 1.71% -3.79% 7.36% 3.92% 11.41% -
  Horiz. % 119.25% 121.64% 119.59% 124.30% 115.79% 111.41% 100.00%
EPS 4.20 4.04 3.84 3.99 3.73 3.66 3.60 10.79%
  QoQ % 3.96% 5.21% -3.76% 6.97% 1.91% 1.67% -
  Horiz. % 116.67% 112.22% 106.67% 110.83% 103.61% 101.67% 100.00%
DPS 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.3800 0.3600 0.3700 0.3700 0.3500 0.3400 0.3400 7.68%
  QoQ % 5.56% -2.70% 0.00% 5.71% 2.94% 0.00% -
  Horiz. % 111.76% 105.88% 108.82% 108.82% 102.94% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 42.00 42.84 42.12 43.78 40.78 39.24 35.22 12.42%
  QoQ % -1.96% 1.71% -3.79% 7.36% 3.92% 11.41% -
  Horiz. % 119.25% 121.64% 119.59% 124.30% 115.79% 111.41% 100.00%
EPS 4.20 4.04 3.84 3.99 3.73 3.66 3.60 10.79%
  QoQ % 3.96% 5.21% -3.76% 6.97% 1.91% 1.67% -
  Horiz. % 116.67% 112.22% 106.67% 110.83% 103.61% 101.67% 100.00%
DPS 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.3800 0.3600 0.3700 0.3700 0.3500 0.3400 0.3400 7.68%
  QoQ % 5.56% -2.70% 0.00% 5.71% 2.94% 0.00% -
  Horiz. % 111.76% 105.88% 108.82% 108.82% 102.94% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.5200 0.6650 0.6850 0.6700 0.8250 0.9100 0.9350 -
P/RPS 1.24 1.55 1.63 1.53 2.02 2.32 2.65 -39.64%
  QoQ % -20.00% -4.91% 6.54% -24.26% -12.93% -12.45% -
  Horiz. % 46.79% 58.49% 61.51% 57.74% 76.23% 87.55% 100.00%
P/EPS 12.38 16.42 17.92 16.80 22.06 24.80 25.85 -38.71%
  QoQ % -24.60% -8.37% 6.67% -23.84% -11.05% -4.06% -
  Horiz. % 47.89% 63.52% 69.32% 64.99% 85.34% 95.94% 100.00%
EY 8.08 6.09 5.58 5.95 4.53 4.03 3.87 63.14%
  QoQ % 32.68% 9.14% -6.22% 31.35% 12.41% 4.13% -
  Horiz. % 208.79% 157.36% 144.19% 153.75% 117.05% 104.13% 100.00%
DY 0.00 0.00 0.00 2.61 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.37 1.85 1.85 1.81 2.36 2.68 2.75 -37.08%
  QoQ % -25.95% 0.00% 2.21% -23.31% -11.94% -2.55% -
  Horiz. % 49.82% 67.27% 67.27% 65.82% 85.82% 97.45% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 22/11/18 23/08/18 - 13/02/18 22/11/17 22/08/17 -
Price 0.5900 0.6100 0.7250 0.6950 0.7800 0.8350 0.9000 -
P/RPS 1.40 1.42 1.72 1.59 1.91 2.13 2.56 -33.05%
  QoQ % -1.41% -17.44% 8.18% -16.75% -10.33% -16.80% -
  Horiz. % 54.69% 55.47% 67.19% 62.11% 74.61% 83.20% 100.00%
P/EPS 14.04 15.06 18.96 17.43 20.86 22.75 24.88 -31.64%
  QoQ % -6.77% -20.57% 8.78% -16.44% -8.31% -8.56% -
  Horiz. % 56.43% 60.53% 76.21% 70.06% 83.84% 91.44% 100.00%
EY 7.12 6.64 5.27 5.74 4.79 4.39 4.02 46.23%
  QoQ % 7.23% 26.00% -8.19% 19.83% 9.11% 9.20% -
  Horiz. % 177.11% 165.17% 131.09% 142.79% 119.15% 109.20% 100.00%
DY 0.00 0.00 0.00 2.52 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.55 1.69 1.96 1.88 2.23 2.46 2.65 -29.99%
  QoQ % -8.28% -13.78% 4.26% -15.70% -9.35% -7.17% -
  Horiz. % 58.49% 63.77% 73.96% 70.94% 84.15% 92.83% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

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!
PARTNERS & BROKERS