Highlights

[BOILERM] QoQ Cumulative Quarter Result on 2018-03-31 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 23-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Mar-2018  [#4]
Profit Trend QoQ -     42.18%    YoY -     -10.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 162,548 110,537 54,335 225,907 157,818 101,238 45,435 133.37%
  QoQ % 47.05% 103.44% -75.95% 43.14% 55.89% 122.82% -
  Horiz. % 357.76% 243.29% 119.59% 497.21% 347.35% 222.82% 100.00%
PBT 22,465 14,854 6,714 30,205 20,026 12,829 6,293 133.04%
  QoQ % 51.24% 121.24% -77.77% 50.83% 56.10% 103.86% -
  Horiz. % 356.98% 236.04% 106.69% 479.98% 318.23% 203.86% 100.00%
Tax -5,631 -4,075 -1,840 -8,278 -5,047 -3,205 -1,552 135.56%
  QoQ % -38.18% -121.47% 77.77% -64.02% -57.47% -106.51% -
  Horiz. % 362.82% 262.56% 118.56% 533.38% 325.19% 206.51% 100.00%
NP 16,834 10,779 4,874 21,927 14,979 9,624 4,741 132.21%
  QoQ % 56.17% 121.15% -77.77% 46.38% 55.64% 103.00% -
  Horiz. % 355.07% 227.36% 102.81% 462.50% 315.95% 203.00% 100.00%
NP to SH 16,258 10,448 4,932 20,575 14,471 9,468 4,666 129.31%
  QoQ % 55.61% 111.84% -76.03% 42.18% 52.84% 102.91% -
  Horiz. % 348.44% 223.92% 105.70% 440.96% 310.14% 202.91% 100.00%
Tax Rate 25.07 % 27.43 % 27.41 % 27.41 % 25.20 % 24.98 % 24.66 % 1.10%
  QoQ % -8.60% 0.07% 0.00% 8.77% 0.88% 1.30% -
  Horiz. % 101.66% 111.23% 111.15% 111.15% 102.19% 101.30% 100.00%
Total Cost 145,714 99,758 49,461 203,980 142,839 91,614 40,694 133.51%
  QoQ % 46.07% 101.69% -75.75% 42.80% 55.91% 125.13% -
  Horiz. % 358.07% 245.14% 121.54% 501.25% 351.01% 225.13% 100.00%
Net Worth 196,079 185,760 190,920 190,920 180,599 175,440 175,440 7.68%
  QoQ % 5.56% -2.70% 0.00% 5.71% 2.94% 0.00% -
  Horiz. % 111.76% 105.88% 108.82% 108.82% 102.94% 100.00% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - 9,030 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 43.89 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 196,079 185,760 190,920 190,920 180,599 175,440 175,440 7.68%
  QoQ % 5.56% -2.70% 0.00% 5.71% 2.94% 0.00% -
  Horiz. % 111.76% 105.88% 108.82% 108.82% 102.94% 100.00% 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 10.36 % 9.75 % 8.97 % 9.71 % 9.49 % 9.51 % 10.43 % -0.45%
  QoQ % 6.26% 8.70% -7.62% 2.32% -0.21% -8.82% -
  Horiz. % 99.33% 93.48% 86.00% 93.10% 90.99% 91.18% 100.00%
ROE 8.29 % 5.62 % 2.58 % 10.78 % 8.01 % 5.40 % 2.66 % 112.92%
  QoQ % 47.51% 117.83% -76.07% 34.58% 48.33% 103.01% -
  Horiz. % 311.65% 211.28% 96.99% 405.26% 301.13% 203.01% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 31.50 21.42 10.53 43.78 30.58 19.62 8.81 133.28%
  QoQ % 47.06% 103.42% -75.95% 43.17% 55.86% 122.70% -
  Horiz. % 357.55% 243.13% 119.52% 496.94% 347.11% 222.70% 100.00%
EPS 3.15 2.02 0.96 3.99 2.80 1.83 0.90 130.00%
  QoQ % 55.94% 110.42% -75.94% 42.50% 53.01% 103.33% -
  Horiz. % 350.00% 224.44% 106.67% 443.33% 311.11% 203.33% 100.00%
DPS 0.00 0.00 0.00 1.75 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 0.3800 0.3600 0.3700 0.3700 0.3500 0.3400 0.3400 7.68%
  QoQ % 5.56% -2.70% 0.00% 5.71% 2.94% 0.00% -
  Horiz. % 111.76% 105.88% 108.82% 108.82% 102.94% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 31.50 21.42 10.53 43.78 30.58 19.62 8.81 133.28%
  QoQ % 47.06% 103.42% -75.95% 43.17% 55.86% 122.70% -
  Horiz. % 357.55% 243.13% 119.52% 496.94% 347.11% 222.70% 100.00%
EPS 3.15 2.02 0.96 3.99 2.80 1.83 0.90 130.00%
  QoQ % 55.94% 110.42% -75.94% 42.50% 53.01% 103.33% -
  Horiz. % 350.00% 224.44% 106.67% 443.33% 311.11% 203.33% 100.00%
DPS 0.00 0.00 0.00 1.75 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 0.3800 0.3600 0.3700 0.3700 0.3500 0.3400 0.3400 7.68%
  QoQ % 5.56% -2.70% 0.00% 5.71% 2.94% 0.00% -
  Horiz. % 111.76% 105.88% 108.82% 108.82% 102.94% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.5200 0.6650 0.6850 0.6700 0.8250 0.9100 0.9350 -
P/RPS 1.65 3.10 6.51 1.53 2.70 4.64 10.62 -71.00%
  QoQ % -46.77% -52.38% 325.49% -43.33% -41.81% -56.31% -
  Horiz. % 15.54% 29.19% 61.30% 14.41% 25.42% 43.69% 100.00%
P/EPS 16.50 32.84 71.67 16.80 29.42 49.59 103.40 -70.48%
  QoQ % -49.76% -54.18% 326.61% -42.90% -40.67% -52.04% -
  Horiz. % 15.96% 31.76% 69.31% 16.25% 28.45% 47.96% 100.00%
EY 6.06 3.04 1.40 5.95 3.40 2.02 0.97 238.08%
  QoQ % 99.34% 117.14% -76.47% 75.00% 68.32% 108.25% -
  Horiz. % 624.74% 313.40% 144.33% 613.40% 350.52% 208.25% 100.00%
DY 0.00 0.00 0.00 2.61 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 1.37 1.85 1.85 1.81 2.36 2.68 2.75 -37.08%
  QoQ % -25.95% 0.00% 2.21% -23.31% -11.94% -2.55% -
  Horiz. % 49.82% 67.27% 67.27% 65.82% 85.82% 97.45% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 22/11/18 23/08/18 - 13/02/18 22/11/17 22/08/17 -
Price 0.5900 0.6100 0.7250 0.6950 0.7800 0.8350 0.9000 -
P/RPS 1.87 2.85 6.89 1.59 2.55 4.26 10.22 -67.67%
  QoQ % -34.39% -58.64% 333.33% -37.65% -40.14% -58.32% -
  Horiz. % 18.30% 27.89% 67.42% 15.56% 24.95% 41.68% 100.00%
P/EPS 18.73 30.13 75.85 17.43 27.81 45.51 99.53 -67.06%
  QoQ % -37.84% -60.28% 335.17% -37.32% -38.89% -54.28% -
  Horiz. % 18.82% 30.27% 76.21% 17.51% 27.94% 45.72% 100.00%
EY 5.34 3.32 1.32 5.74 3.60 2.20 1.00 204.58%
  QoQ % 60.84% 151.52% -77.00% 59.44% 63.64% 120.00% -
  Horiz. % 534.00% 332.00% 132.00% 574.00% 360.00% 220.00% 100.00%
DY 0.00 0.00 0.00 2.52 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 1.55 1.69 1.96 1.88 2.23 2.46 2.65 -29.99%
  QoQ % -8.28% -13.78% 4.26% -15.70% -9.35% -7.17% -
  Horiz. % 58.49% 63.77% 73.96% 70.94% 84.15% 92.83% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. NOTION – A 2020 Gem Stock that fulfils Mr. Fong’s RUG Criteria Another Perspective
2. COMPARISON OF MAJOR PLANTATIONS COUNTERS IN MALAYSIA - louisesinvesting Good Articles to Share
3. 15 Simple Ways to Improve Brain Performance - Koon Yew Yin Koon Yew Yin's Blog
4. SSLEE made report to SC on Lay Hong, but unlicensed Tyyap keep promoting Lay Hong? Is unlicensed Tyyap out to con investors? Herbert
5. WHY AND WHEN TO USE PBV RATIO FOR O&G STOCKS? AND TAS STILL UNDERVALUED!!! Trend Trading 2030
6. Only 2 ways to make MONEY in STOCKS forever |PureBULL.Strategy| KLSE MARKET STRATEGY & GUIDANCE
7. Top 5 Glove In Malaysia (Harta, Topglove, Kossan, Supermx, Comfort) WahLau Share Forecast
8. 5G FUTURISTIC HOLOGRAM CONCERT BY VIRTUAL LUO TIANYI, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers