Highlights

[BOILERM] QoQ Cumulative Quarter Result on 2017-12-31 [#3]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 13-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     52.84%    YoY -     -12.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 110,537 54,335 225,907 157,818 101,238 45,435 237,190 -39.86%
  QoQ % 103.44% -75.95% 43.14% 55.89% 122.82% -80.84% -
  Horiz. % 46.60% 22.91% 95.24% 66.54% 42.68% 19.16% 100.00%
PBT 14,854 6,714 30,205 20,026 12,829 6,293 32,391 -40.50%
  QoQ % 121.24% -77.77% 50.83% 56.10% 103.86% -80.57% -
  Horiz. % 45.86% 20.73% 93.25% 61.83% 39.61% 19.43% 100.00%
Tax -4,075 -1,840 -8,278 -5,047 -3,205 -1,552 -8,533 -38.88%
  QoQ % -121.47% 77.77% -64.02% -57.47% -106.51% 81.81% -
  Horiz. % 47.76% 21.56% 97.01% 59.15% 37.56% 18.19% 100.00%
NP 10,779 4,874 21,927 14,979 9,624 4,741 23,858 -41.09%
  QoQ % 121.15% -77.77% 46.38% 55.64% 103.00% -80.13% -
  Horiz. % 45.18% 20.43% 91.91% 62.78% 40.34% 19.87% 100.00%
NP to SH 10,448 4,932 20,575 14,471 9,468 4,666 23,053 -40.97%
  QoQ % 111.84% -76.03% 42.18% 52.84% 102.91% -79.76% -
  Horiz. % 45.32% 21.39% 89.25% 62.77% 41.07% 20.24% 100.00%
Tax Rate 27.43 % 27.41 % 27.41 % 25.20 % 24.98 % 24.66 % 26.34 % 2.74%
  QoQ % 0.07% 0.00% 8.77% 0.88% 1.30% -6.38% -
  Horiz. % 104.14% 104.06% 104.06% 95.67% 94.84% 93.62% 100.00%
Total Cost 99,758 49,461 203,980 142,839 91,614 40,694 213,332 -39.73%
  QoQ % 101.69% -75.75% 42.80% 55.91% 125.13% -80.92% -
  Horiz. % 46.76% 23.18% 95.62% 66.96% 42.94% 19.08% 100.00%
Net Worth 185,760 190,920 190,920 180,599 175,440 175,440 170,280 5.97%
  QoQ % -2.70% 0.00% 5.71% 2.94% 0.00% 3.03% -
  Horiz. % 109.09% 112.12% 112.12% 106.06% 103.03% 103.03% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - 9,030 - - - 7,740 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 130.74% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 185,760 190,920 190,920 180,599 175,440 175,440 170,280 5.97%
  QoQ % -2.70% 0.00% 5.71% 2.94% 0.00% 3.03% -
  Horiz. % 109.09% 112.12% 112.12% 106.06% 103.03% 103.03% 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 9.75 % 8.97 % 9.71 % 9.49 % 9.51 % 10.43 % 10.06 % -2.06%
  QoQ % 8.70% -7.62% 2.32% -0.21% -8.82% 3.68% -
  Horiz. % 96.92% 89.17% 96.52% 94.33% 94.53% 103.68% 100.00%
ROE 5.62 % 2.58 % 10.78 % 8.01 % 5.40 % 2.66 % 13.54 % -44.33%
  QoQ % 117.83% -76.07% 34.58% 48.33% 103.01% -80.35% -
  Horiz. % 41.51% 19.05% 79.62% 59.16% 39.88% 19.65% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 21.42 10.53 43.78 30.58 19.62 8.81 45.97 -39.87%
  QoQ % 103.42% -75.95% 43.17% 55.86% 122.70% -80.84% -
  Horiz. % 46.60% 22.91% 95.24% 66.52% 42.68% 19.16% 100.00%
EPS 2.02 0.96 3.99 2.80 1.83 0.90 4.47 -41.08%
  QoQ % 110.42% -75.94% 42.50% 53.01% 103.33% -79.87% -
  Horiz. % 45.19% 21.48% 89.26% 62.64% 40.94% 20.13% 100.00%
DPS 0.00 0.00 1.75 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% 116.67% 0.00% 0.00% 0.00% 100.00%
NAPS 0.3600 0.3700 0.3700 0.3500 0.3400 0.3400 0.3300 5.97%
  QoQ % -2.70% 0.00% 5.71% 2.94% 0.00% 3.03% -
  Horiz. % 109.09% 112.12% 112.12% 106.06% 103.03% 103.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 21.42 10.53 43.78 30.58 19.62 8.81 45.97 -39.87%
  QoQ % 103.42% -75.95% 43.17% 55.86% 122.70% -80.84% -
  Horiz. % 46.60% 22.91% 95.24% 66.52% 42.68% 19.16% 100.00%
EPS 2.02 0.96 3.99 2.80 1.83 0.90 4.47 -41.08%
  QoQ % 110.42% -75.94% 42.50% 53.01% 103.33% -79.87% -
  Horiz. % 45.19% 21.48% 89.26% 62.64% 40.94% 20.13% 100.00%
DPS 0.00 0.00 1.75 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% 116.67% 0.00% 0.00% 0.00% 100.00%
NAPS 0.3600 0.3700 0.3700 0.3500 0.3400 0.3400 0.3300 5.97%
  QoQ % -2.70% 0.00% 5.71% 2.94% 0.00% 3.03% -
  Horiz. % 109.09% 112.12% 112.12% 106.06% 103.03% 103.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.6650 0.6850 0.6700 0.8250 0.9100 0.9350 0.8450 -
P/RPS 3.10 6.51 1.53 2.70 4.64 10.62 1.84 41.54%
  QoQ % -52.38% 325.49% -43.33% -41.81% -56.31% 477.17% -
  Horiz. % 168.48% 353.80% 83.15% 146.74% 252.17% 577.17% 100.00%
P/EPS 32.84 71.67 16.80 29.42 49.59 103.40 18.91 44.43%
  QoQ % -54.18% 326.61% -42.90% -40.67% -52.04% 446.80% -
  Horiz. % 173.66% 379.01% 88.84% 155.58% 262.24% 546.80% 100.00%
EY 3.04 1.40 5.95 3.40 2.02 0.97 5.29 -30.86%
  QoQ % 117.14% -76.47% 75.00% 68.32% 108.25% -81.66% -
  Horiz. % 57.47% 26.47% 112.48% 64.27% 38.19% 18.34% 100.00%
DY 0.00 0.00 2.61 0.00 0.00 0.00 1.78 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 146.63% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.85 1.85 1.81 2.36 2.68 2.75 2.56 -19.45%
  QoQ % 0.00% 2.21% -23.31% -11.94% -2.55% 7.42% -
  Horiz. % 72.27% 72.27% 70.70% 92.19% 104.69% 107.42% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 23/08/18 - 13/02/18 22/11/17 22/08/17 24/05/17 -
Price 0.6100 0.7250 0.6950 0.7800 0.8350 0.9000 1.0500 -
P/RPS 2.85 6.89 1.59 2.55 4.26 10.22 2.28 16.02%
  QoQ % -58.64% 333.33% -37.65% -40.14% -58.32% 348.25% -
  Horiz. % 125.00% 302.19% 69.74% 111.84% 186.84% 448.25% 100.00%
P/EPS 30.13 75.85 17.43 27.81 45.51 99.53 23.50 18.00%
  QoQ % -60.28% 335.17% -37.32% -38.89% -54.28% 323.53% -
  Horiz. % 128.21% 322.77% 74.17% 118.34% 193.66% 423.53% 100.00%
EY 3.32 1.32 5.74 3.60 2.20 1.00 4.25 -15.17%
  QoQ % 151.52% -77.00% 59.44% 63.64% 120.00% -76.47% -
  Horiz. % 78.12% 31.06% 135.06% 84.71% 51.76% 23.53% 100.00%
DY 0.00 0.00 2.52 0.00 0.00 0.00 1.43 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 176.22% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.69 1.96 1.88 2.23 2.46 2.65 3.18 -34.36%
  QoQ % -13.78% 4.26% -15.70% -9.35% -7.17% -16.67% -
  Horiz. % 53.14% 61.64% 59.12% 70.13% 77.36% 83.33% 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
 
 

173  154  474  1646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.015 
 LAMBO 0.035+0.005 
 MLAB 0.03+0.005 
 VELESTO 0.125+0.005 
 IRIS 0.275+0.01 
 MAHSING 1.14+0.01 
 YONGTAI 0.155+0.005 
 DGSB 0.225-0.005 
 LUSTER 0.20+0.005 
 ALAM-WA 0.030.00 

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!
PARTNERS & BROKERS