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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
2. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
3. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
4. Serba Dinamik rombak struktur Lembaga Pengarah, lantik IIlyas Pakeer sebagai pengerusi Oil and Gas Malaysia News
5. Media - Attractive valuations as recovery prospects brighten AmInvest Research Reports
6. ECO WORLD DEVELOPMENT - Proven Track Record PublicInvest Research
7. Stocks on Radar - D’nonce Technology (7114) AmInvest Research Reports
8. NOW SHOWING: The Trilogy of FAST & FURIOUS Shows, PART 11 KSSC BHD/5192 (UPDATED NUMBER : 3 F ) Author: SEE_Research | Publish date: 18 June 2021 SEE_Research
PARTNERS & BROKERS