Highlights

[BOILERM] QoQ Cumulative 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 -     102.91%    YoY -     -6.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 54,335 225,907 157,818 101,238 45,435 237,190 179,008 -54.93%
  QoQ % -75.95% 43.14% 55.89% 122.82% -80.84% 32.50% -
  Horiz. % 30.35% 126.20% 88.16% 56.56% 25.38% 132.50% 100.00%
PBT 6,714 30,205 20,026 12,829 6,293 32,391 22,155 -54.98%
  QoQ % -77.77% 50.83% 56.10% 103.86% -80.57% 46.20% -
  Horiz. % 30.30% 136.33% 90.39% 57.91% 28.40% 146.20% 100.00%
Tax -1,840 -8,278 -5,047 -3,205 -1,552 -8,533 -5,206 -50.11%
  QoQ % 77.77% -64.02% -57.47% -106.51% 81.81% -63.91% -
  Horiz. % 35.34% 159.01% 96.95% 61.56% 29.81% 163.91% 100.00%
NP 4,874 21,927 14,979 9,624 4,741 23,858 16,949 -56.53%
  QoQ % -77.77% 46.38% 55.64% 103.00% -80.13% 40.76% -
  Horiz. % 28.76% 129.37% 88.38% 56.78% 27.97% 140.76% 100.00%
NP to SH 4,932 20,575 14,471 9,468 4,666 23,053 16,567 -55.51%
  QoQ % -76.03% 42.18% 52.84% 102.91% -79.76% 39.15% -
  Horiz. % 29.77% 124.19% 87.35% 57.15% 28.16% 139.15% 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 49,461 203,980 142,839 91,614 40,694 213,332 162,059 -54.77%
  QoQ % -75.75% 42.80% 55.91% 125.13% -80.92% 31.64% -
  Horiz. % 30.52% 125.87% 88.14% 56.53% 25.11% 131.64% 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 2.58 % 10.78 % 8.01 % 5.40 % 2.66 % 13.54 % 10.36 % -60.52%
  QoQ % -76.07% 34.58% 48.33% 103.01% -80.35% 30.69% -
  Horiz. % 24.90% 104.05% 77.32% 52.12% 25.68% 130.69% 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 10.53 43.78 30.58 19.62 8.81 45.97 34.69 -54.93%
  QoQ % -75.95% 43.17% 55.86% 122.70% -80.84% 32.52% -
  Horiz. % 30.35% 126.20% 88.15% 56.56% 25.40% 132.52% 100.00%
EPS 0.96 3.99 2.80 1.83 0.90 4.47 3.21 -55.38%
  QoQ % -75.94% 42.50% 53.01% 103.33% -79.87% 39.25% -
  Horiz. % 29.91% 124.30% 87.23% 57.01% 28.04% 139.25% 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 10.53 43.78 30.58 19.62 8.81 45.97 34.69 -54.93%
  QoQ % -75.95% 43.17% 55.86% 122.70% -80.84% 32.52% -
  Horiz. % 30.35% 126.20% 88.15% 56.56% 25.40% 132.52% 100.00%
EPS 0.96 3.99 2.80 1.83 0.90 4.47 3.21 -55.38%
  QoQ % -75.94% 42.50% 53.01% 103.33% -79.87% 39.25% -
  Horiz. % 29.91% 124.30% 87.23% 57.01% 28.04% 139.25% 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 6.51 1.53 2.70 4.64 10.62 1.84 2.35 97.61%
  QoQ % 325.49% -43.33% -41.81% -56.31% 477.17% -21.70% -
  Horiz. % 277.02% 65.11% 114.89% 197.45% 451.91% 78.30% 100.00%
P/EPS 71.67 16.80 29.42 49.59 103.40 18.91 25.38 100.17%
  QoQ % 326.61% -42.90% -40.67% -52.04% 446.80% -25.49% -
  Horiz. % 282.39% 66.19% 115.92% 195.39% 407.41% 74.51% 100.00%
EY 1.40 5.95 3.40 2.02 0.97 5.29 3.94 -49.93%
  QoQ % -76.47% 75.00% 68.32% 108.25% -81.66% 34.26% -
  Horiz. % 35.53% 151.02% 86.29% 51.27% 24.62% 134.26% 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 6.89 1.59 2.55 4.26 10.22 2.28 2.54 94.86%
  QoQ % 333.33% -37.65% -40.14% -58.32% 348.25% -10.24% -
  Horiz. % 271.26% 62.60% 100.39% 167.72% 402.36% 89.76% 100.00%
P/EPS 75.85 17.43 27.81 45.51 99.53 23.50 27.41 97.47%
  QoQ % 335.17% -37.32% -38.89% -54.28% 323.53% -14.26% -
  Horiz. % 276.72% 63.59% 101.46% 166.03% 363.12% 85.74% 100.00%
EY 1.32 5.74 3.60 2.20 1.00 4.25 3.65 -49.33%
  QoQ % -77.00% 59.44% 63.64% 120.00% -76.47% 16.44% -
  Horiz. % 36.16% 157.26% 98.63% 60.27% 27.40% 116.44% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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!

TOP ARTICLES

1. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
3. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
4. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
5. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
6. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
7. Salcon (8567) & AT (0072) Rubber Glove companies till year 2023
8. JAG - THE NEXT STRONGER PA IN THE MAKING LogicTrading Analysis
PARTNERS & BROKERS