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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

368  477  645  973 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.205+0.005 
 KANGER 0.185+0.005 
 KGROUP 0.060.00 
 ASIABIO-OR 0.015+0.005 
 MTRONIC 0.115+0.005 
 FINTEC 0.105+0.01 
 IRIS 0.35-0.005 
 VIVOCOM 0.995+0.19 
 PA 0.16+0.01 
 BIOHLDG 0.31+0.02 

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. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
4. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
7. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
8. TOP 10 INTERESTING STOCKS WITH COMMENTS BY CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS