Highlights

[BOILERM] QoQ Cumulative 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 -     111.84%    YoY -     10.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 60,790 234,810 162,548 110,537 54,335 225,907 157,818 -47.15%
  QoQ % -74.11% 44.46% 47.05% 103.44% -75.95% 43.14% -
  Horiz. % 38.52% 148.79% 103.00% 70.04% 34.43% 143.14% 100.00%
PBT 8,757 36,615 22,465 14,854 6,714 30,205 20,026 -42.48%
  QoQ % -76.08% 62.99% 51.24% 121.24% -77.77% 50.83% -
  Horiz. % 43.73% 182.84% 112.18% 74.17% 33.53% 150.83% 100.00%
Tax -2,109 -8,789 -5,631 -4,075 -1,840 -8,278 -5,047 -44.20%
  QoQ % 76.00% -56.08% -38.18% -121.47% 77.77% -64.02% -
  Horiz. % 41.79% 174.14% 111.57% 80.74% 36.46% 164.02% 100.00%
NP 6,648 27,826 16,834 10,779 4,874 21,927 14,979 -41.90%
  QoQ % -76.11% 65.30% 56.17% 121.15% -77.77% 46.38% -
  Horiz. % 44.38% 185.77% 112.38% 71.96% 32.54% 146.38% 100.00%
NP to SH 6,462 26,575 16,258 10,448 4,932 20,575 14,471 -41.66%
  QoQ % -75.68% 63.46% 55.61% 111.84% -76.03% 42.18% -
  Horiz. % 44.65% 183.64% 112.35% 72.20% 34.08% 142.18% 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 54,142 206,984 145,714 99,758 49,461 203,980 142,839 -47.72%
  QoQ % -73.84% 42.05% 46.07% 101.69% -75.75% 42.80% -
  Horiz. % 37.90% 144.91% 102.01% 69.84% 34.63% 142.80% 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 3.05 % 12.88 % 8.29 % 5.62 % 2.58 % 10.78 % 8.01 % -47.56%
  QoQ % -76.32% 55.37% 47.51% 117.83% -76.07% 34.58% -
  Horiz. % 38.08% 160.80% 103.50% 70.16% 32.21% 134.58% 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 11.78 45.51 31.50 21.42 10.53 43.78 30.58 -47.15%
  QoQ % -74.12% 44.48% 47.06% 103.42% -75.95% 43.17% -
  Horiz. % 38.52% 148.82% 103.01% 70.05% 34.43% 143.17% 100.00%
EPS 1.25 5.15 3.15 2.02 0.96 3.99 2.80 -41.67%
  QoQ % -75.73% 63.49% 55.94% 110.42% -75.94% 42.50% -
  Horiz. % 44.64% 183.93% 112.50% 72.14% 34.29% 142.50% 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 11.78 45.51 31.50 21.42 10.53 43.78 30.58 -47.15%
  QoQ % -74.12% 44.48% 47.06% 103.42% -75.95% 43.17% -
  Horiz. % 38.52% 148.82% 103.01% 70.05% 34.43% 143.17% 100.00%
EPS 1.25 5.15 3.15 2.02 0.96 3.99 2.80 -41.67%
  QoQ % -75.73% 63.49% 55.94% 110.42% -75.94% 42.50% -
  Horiz. % 44.64% 183.93% 112.50% 72.14% 34.29% 142.50% 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 4.92 1.22 1.65 3.10 6.51 1.53 2.70 49.35%
  QoQ % 303.28% -26.06% -46.77% -52.38% 325.49% -43.33% -
  Horiz. % 182.22% 45.19% 61.11% 114.81% 241.11% 56.67% 100.00%
P/EPS 46.31 10.78 16.50 32.84 71.67 16.80 29.42 35.43%
  QoQ % 329.59% -34.67% -49.76% -54.18% 326.61% -42.90% -
  Horiz. % 157.41% 36.64% 56.08% 111.62% 243.61% 57.10% 100.00%
EY 2.16 9.28 6.06 3.04 1.40 5.95 3.40 -26.16%
  QoQ % -76.72% 53.14% 99.34% 117.14% -76.47% 75.00% -
  Horiz. % 63.53% 272.94% 178.24% 89.41% 41.18% 175.00% 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 6.28 1.24 1.87 2.85 6.89 1.59 2.55 82.67%
  QoQ % 406.45% -33.69% -34.39% -58.64% 333.33% -37.65% -
  Horiz. % 246.27% 48.63% 73.33% 111.76% 270.20% 62.35% 100.00%
P/EPS 59.09 10.97 18.73 30.13 75.85 17.43 27.81 65.50%
  QoQ % 438.65% -41.43% -37.84% -60.28% 335.17% -37.32% -
  Horiz. % 212.48% 39.45% 67.35% 108.34% 272.74% 62.68% 100.00%
EY 1.69 9.12 5.34 3.32 1.32 5.74 3.60 -39.68%
  QoQ % -81.47% 70.79% 60.84% 151.52% -77.00% 59.44% -
  Horiz. % 46.94% 253.33% 148.33% 92.22% 36.67% 159.44% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【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?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers