Highlights

[BOILERM] QoQ Cumulative Quarter Result on 2016-12-31 [#3]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 22-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Dec-2016  [#3]
Profit Trend QoQ -     63.87%    YoY -     -36.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 101,238 45,435 237,190 179,008 116,194 61,720 260,109 -46.66%
  QoQ % 122.82% -80.84% 32.50% 54.06% 88.26% -76.27% -
  Horiz. % 38.92% 17.47% 91.19% 68.82% 44.67% 23.73% 100.00%
PBT 12,829 6,293 32,391 22,155 13,646 8,665 39,582 -52.78%
  QoQ % 103.86% -80.57% 46.20% 62.36% 57.48% -78.11% -
  Horiz. % 32.41% 15.90% 81.83% 55.97% 34.48% 21.89% 100.00%
Tax -3,205 -1,552 -8,533 -5,206 -3,323 -2,067 -8,692 -48.55%
  QoQ % -106.51% 81.81% -63.91% -56.67% -60.76% 76.22% -
  Horiz. % 36.87% 17.86% 98.17% 59.89% 38.23% 23.78% 100.00%
NP 9,624 4,741 23,858 16,949 10,323 6,598 30,890 -54.01%
  QoQ % 103.00% -80.13% 40.76% 64.19% 56.46% -78.64% -
  Horiz. % 31.16% 15.35% 77.24% 54.87% 33.42% 21.36% 100.00%
NP to SH 9,468 4,666 23,053 16,567 10,110 6,435 30,767 -54.39%
  QoQ % 102.91% -79.76% 39.15% 63.87% 57.11% -79.08% -
  Horiz. % 30.77% 15.17% 74.93% 53.85% 32.86% 20.92% 100.00%
Tax Rate 24.98 % 24.66 % 26.34 % 23.50 % 24.35 % 23.85 % 21.96 % 8.96%
  QoQ % 1.30% -6.38% 12.09% -3.49% 2.10% 8.61% -
  Horiz. % 113.75% 112.30% 119.95% 107.01% 110.88% 108.61% 100.00%
Total Cost 91,614 40,694 213,332 162,059 105,871 55,122 229,219 -45.71%
  QoQ % 125.13% -80.92% 31.64% 53.07% 92.07% -75.95% -
  Horiz. % 39.97% 17.75% 93.07% 70.70% 46.19% 24.05% 100.00%
Net Worth 175,440 175,440 170,280 159,960 159,960 165,119 159,960 6.35%
  QoQ % 0.00% 3.03% 6.45% 0.00% -3.12% 3.23% -
  Horiz. % 109.68% 109.68% 106.45% 100.00% 100.00% 103.23% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - 7,740 - - - 7,740 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 33.57 % - % - % - % 25.16 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 133.43% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 175,440 175,440 170,280 159,960 159,960 165,119 159,960 6.35%
  QoQ % 0.00% 3.03% 6.45% 0.00% -3.12% 3.23% -
  Horiz. % 109.68% 109.68% 106.45% 100.00% 100.00% 103.23% 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 9.51 % 10.43 % 10.06 % 9.47 % 8.88 % 10.69 % 11.88 % -13.77%
  QoQ % -8.82% 3.68% 6.23% 6.64% -16.93% -10.02% -
  Horiz. % 80.05% 87.79% 84.68% 79.71% 74.75% 89.98% 100.00%
ROE 5.40 % 2.66 % 13.54 % 10.36 % 6.32 % 3.90 % 19.23 % -57.08%
  QoQ % 103.01% -80.35% 30.69% 63.92% 62.05% -79.72% -
  Horiz. % 28.08% 13.83% 70.41% 53.87% 32.87% 20.28% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 19.62 8.81 45.97 34.69 22.52 11.96 50.41 -46.66%
  QoQ % 122.70% -80.84% 32.52% 54.04% 88.29% -76.27% -
  Horiz. % 38.92% 17.48% 91.19% 68.82% 44.67% 23.73% 100.00%
EPS 1.83 0.90 4.47 3.21 1.96 1.25 5.96 -54.45%
  QoQ % 103.33% -79.87% 39.25% 63.78% 56.80% -79.03% -
  Horiz. % 30.70% 15.10% 75.00% 53.86% 32.89% 20.97% 100.00%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.3400 0.3400 0.3300 0.3100 0.3100 0.3200 0.3100 6.35%
  QoQ % 0.00% 3.03% 6.45% 0.00% -3.12% 3.23% -
  Horiz. % 109.68% 109.68% 106.45% 100.00% 100.00% 103.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 19.62 8.81 45.97 34.69 22.52 11.96 50.41 -46.66%
  QoQ % 122.70% -80.84% 32.52% 54.04% 88.29% -76.27% -
  Horiz. % 38.92% 17.48% 91.19% 68.82% 44.67% 23.73% 100.00%
EPS 1.83 0.90 4.47 3.21 1.96 1.25 5.96 -54.45%
  QoQ % 103.33% -79.87% 39.25% 63.78% 56.80% -79.03% -
  Horiz. % 30.70% 15.10% 75.00% 53.86% 32.89% 20.97% 100.00%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.3400 0.3400 0.3300 0.3100 0.3100 0.3200 0.3100 6.35%
  QoQ % 0.00% 3.03% 6.45% 0.00% -3.12% 3.23% -
  Horiz. % 109.68% 109.68% 106.45% 100.00% 100.00% 103.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.9100 0.9350 0.8450 0.8150 0.9950 1.0200 1.0200 -
P/RPS 4.64 10.62 1.84 2.35 4.42 8.53 2.02 74.00%
  QoQ % -56.31% 477.17% -21.70% -46.83% -48.18% 322.28% -
  Horiz. % 229.70% 525.74% 91.09% 116.34% 218.81% 422.28% 100.00%
P/EPS 49.59 103.40 18.91 25.38 50.78 81.79 17.11 103.15%
  QoQ % -52.04% 446.80% -25.49% -50.02% -37.91% 378.02% -
  Horiz. % 289.83% 604.32% 110.52% 148.33% 296.79% 478.02% 100.00%
EY 2.02 0.97 5.29 3.94 1.97 1.22 5.85 -50.75%
  QoQ % 108.25% -81.66% 34.26% 100.00% 61.48% -79.15% -
  Horiz. % 34.53% 16.58% 90.43% 67.35% 33.68% 20.85% 100.00%
DY 0.00 0.00 1.78 0.00 0.00 0.00 1.47 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 121.09% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.68 2.75 2.56 2.63 3.21 3.19 3.29 -12.77%
  QoQ % -2.55% 7.42% -2.66% -18.07% 0.63% -3.04% -
  Horiz. % 81.46% 83.59% 77.81% 79.94% 97.57% 96.96% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 22/08/17 24/05/17 22/02/17 17/11/16 17/08/16 27/05/16 -
Price 0.8350 0.9000 1.0500 0.8800 0.8600 1.0300 1.0300 -
P/RPS 4.26 10.22 2.28 2.54 3.82 8.61 2.04 63.30%
  QoQ % -58.32% 348.25% -10.24% -33.51% -55.63% 322.06% -
  Horiz. % 208.82% 500.98% 111.76% 124.51% 187.25% 422.06% 100.00%
P/EPS 45.51 99.53 23.50 27.41 43.89 82.59 17.27 90.67%
  QoQ % -54.28% 323.53% -14.26% -37.55% -46.86% 378.23% -
  Horiz. % 263.52% 576.32% 136.07% 158.71% 254.14% 478.23% 100.00%
EY 2.20 1.00 4.25 3.65 2.28 1.21 5.79 -47.51%
  QoQ % 120.00% -76.47% 16.44% 60.09% 88.43% -79.10% -
  Horiz. % 38.00% 17.27% 73.40% 63.04% 39.38% 20.90% 100.00%
DY 0.00 0.00 1.43 0.00 0.00 0.00 1.46 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 97.95% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.46 2.65 3.18 2.84 2.77 3.22 3.32 -18.10%
  QoQ % -7.17% -16.67% 11.97% 2.53% -13.98% -3.01% -
  Horiz. % 74.10% 79.82% 95.78% 85.54% 83.43% 96.99% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS