Highlights

[BOILERM] QoQ Cumulative Quarter Result on 2017-03-31 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 24-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Mar-2017  [#4]
Profit Trend QoQ -     39.15%    YoY -     -25.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 157,818 101,238 45,435 237,190 179,008 116,194 61,720 86.67%
  QoQ % 55.89% 122.82% -80.84% 32.50% 54.06% 88.26% -
  Horiz. % 255.70% 164.03% 73.61% 384.30% 290.03% 188.26% 100.00%
PBT 20,026 12,829 6,293 32,391 22,155 13,646 8,665 74.54%
  QoQ % 56.10% 103.86% -80.57% 46.20% 62.36% 57.48% -
  Horiz. % 231.11% 148.06% 72.63% 373.81% 255.68% 157.48% 100.00%
Tax -5,047 -3,205 -1,552 -8,533 -5,206 -3,323 -2,067 81.03%
  QoQ % -57.47% -106.51% 81.81% -63.91% -56.67% -60.76% -
  Horiz. % 244.17% 155.06% 75.08% 412.82% 251.86% 160.76% 100.00%
NP 14,979 9,624 4,741 23,858 16,949 10,323 6,598 72.48%
  QoQ % 55.64% 103.00% -80.13% 40.76% 64.19% 56.46% -
  Horiz. % 227.02% 145.86% 71.86% 361.59% 256.88% 156.46% 100.00%
NP to SH 14,471 9,468 4,666 23,053 16,567 10,110 6,435 71.39%
  QoQ % 52.84% 102.91% -79.76% 39.15% 63.87% 57.11% -
  Horiz. % 224.88% 147.13% 72.51% 358.24% 257.45% 157.11% 100.00%
Tax Rate 25.20 % 24.98 % 24.66 % 26.34 % 23.50 % 24.35 % 23.85 % 3.73%
  QoQ % 0.88% 1.30% -6.38% 12.09% -3.49% 2.10% -
  Horiz. % 105.66% 104.74% 103.40% 110.44% 98.53% 102.10% 100.00%
Total Cost 142,839 91,614 40,694 213,332 162,059 105,871 55,122 88.33%
  QoQ % 55.91% 125.13% -80.92% 31.64% 53.07% 92.07% -
  Horiz. % 259.13% 166.20% 73.83% 387.02% 294.00% 192.07% 100.00%
Net Worth 180,599 175,440 175,440 170,280 159,960 159,960 165,119 6.14%
  QoQ % 2.94% 0.00% 3.03% 6.45% 0.00% -3.12% -
  Horiz. % 109.38% 106.25% 106.25% 103.13% 96.88% 96.88% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - 7,740 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 33.57 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 180,599 175,440 175,440 170,280 159,960 159,960 165,119 6.14%
  QoQ % 2.94% 0.00% 3.03% 6.45% 0.00% -3.12% -
  Horiz. % 109.38% 106.25% 106.25% 103.13% 96.88% 96.88% 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.49 % 9.51 % 10.43 % 10.06 % 9.47 % 8.88 % 10.69 % -7.61%
  QoQ % -0.21% -8.82% 3.68% 6.23% 6.64% -16.93% -
  Horiz. % 88.77% 88.96% 97.57% 94.11% 88.59% 83.07% 100.00%
ROE 8.01 % 5.40 % 2.66 % 13.54 % 10.36 % 6.32 % 3.90 % 61.36%
  QoQ % 48.33% 103.01% -80.35% 30.69% 63.92% 62.05% -
  Horiz. % 205.38% 138.46% 68.21% 347.18% 265.64% 162.05% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 30.58 19.62 8.81 45.97 34.69 22.52 11.96 86.66%
  QoQ % 55.86% 122.70% -80.84% 32.52% 54.04% 88.29% -
  Horiz. % 255.69% 164.05% 73.66% 384.36% 290.05% 188.29% 100.00%
EPS 2.80 1.83 0.90 4.47 3.21 1.96 1.25 70.95%
  QoQ % 53.01% 103.33% -79.87% 39.25% 63.78% 56.80% -
  Horiz. % 224.00% 146.40% 72.00% 357.60% 256.80% 156.80% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.3500 0.3400 0.3400 0.3300 0.3100 0.3100 0.3200 6.14%
  QoQ % 2.94% 0.00% 3.03% 6.45% 0.00% -3.12% -
  Horiz. % 109.38% 106.25% 106.25% 103.13% 96.88% 96.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 30.58 19.62 8.81 45.97 34.69 22.52 11.96 86.66%
  QoQ % 55.86% 122.70% -80.84% 32.52% 54.04% 88.29% -
  Horiz. % 255.69% 164.05% 73.66% 384.36% 290.05% 188.29% 100.00%
EPS 2.80 1.83 0.90 4.47 3.21 1.96 1.25 70.95%
  QoQ % 53.01% 103.33% -79.87% 39.25% 63.78% 56.80% -
  Horiz. % 224.00% 146.40% 72.00% 357.60% 256.80% 156.80% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.3500 0.3400 0.3400 0.3300 0.3100 0.3100 0.3200 6.14%
  QoQ % 2.94% 0.00% 3.03% 6.45% 0.00% -3.12% -
  Horiz. % 109.38% 106.25% 106.25% 103.13% 96.88% 96.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.8250 0.9100 0.9350 0.8450 0.8150 0.9950 1.0200 -
P/RPS 2.70 4.64 10.62 1.84 2.35 4.42 8.53 -53.46%
  QoQ % -41.81% -56.31% 477.17% -21.70% -46.83% -48.18% -
  Horiz. % 31.65% 54.40% 124.50% 21.57% 27.55% 51.82% 100.00%
P/EPS 29.42 49.59 103.40 18.91 25.38 50.78 81.79 -49.33%
  QoQ % -40.67% -52.04% 446.80% -25.49% -50.02% -37.91% -
  Horiz. % 35.97% 60.63% 126.42% 23.12% 31.03% 62.09% 100.00%
EY 3.40 2.02 0.97 5.29 3.94 1.97 1.22 97.67%
  QoQ % 68.32% 108.25% -81.66% 34.26% 100.00% 61.48% -
  Horiz. % 278.69% 165.57% 79.51% 433.61% 322.95% 161.48% 100.00%
DY 0.00 0.00 0.00 1.78 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 2.36 2.68 2.75 2.56 2.63 3.21 3.19 -18.16%
  QoQ % -11.94% -2.55% 7.42% -2.66% -18.07% 0.63% -
  Horiz. % 73.98% 84.01% 86.21% 80.25% 82.45% 100.63% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 13/02/18 22/11/17 22/08/17 24/05/17 22/02/17 17/11/16 17/08/16 -
Price 0.7800 0.8350 0.9000 1.0500 0.8800 0.8600 1.0300 -
P/RPS 2.55 4.26 10.22 2.28 2.54 3.82 8.61 -55.47%
  QoQ % -40.14% -58.32% 348.25% -10.24% -33.51% -55.63% -
  Horiz. % 29.62% 49.48% 118.70% 26.48% 29.50% 44.37% 100.00%
P/EPS 27.81 45.51 99.53 23.50 27.41 43.89 82.59 -51.50%
  QoQ % -38.89% -54.28% 323.53% -14.26% -37.55% -46.86% -
  Horiz. % 33.67% 55.10% 120.51% 28.45% 33.19% 53.14% 100.00%
EY 3.60 2.20 1.00 4.25 3.65 2.28 1.21 106.45%
  QoQ % 63.64% 120.00% -76.47% 16.44% 60.09% 88.43% -
  Horiz. % 297.52% 181.82% 82.64% 351.24% 301.65% 188.43% 100.00%
DY 0.00 0.00 0.00 1.43 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 2.23 2.46 2.65 3.18 2.84 2.77 3.22 -21.67%
  QoQ % -9.35% -7.17% -16.67% 11.97% 2.53% -13.98% -
  Horiz. % 69.25% 76.40% 82.30% 98.76% 88.20% 86.02% 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.
 


 

226  431  477  1134 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.025-0.005 
 CAREPLS 0.365+0.13 
 SUPERMX 1.83+0.22 
 ARMADA 0.415-0.05 
 XDL 0.155-0.01 
 SAPNRG 0.26-0.01 
 OCR-PA 0.025+0.005 
 BIOHLDG 0.205+0.025 
 ESCERAM 0.34+0.08 
 LKL 0.24+0.05 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers