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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers