Highlights

[BOILERM] QoQ Cumulative Quarter Result on 2019-03-31 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 28-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Mar-2019  [#4]
Profit Trend QoQ -     63.46%    YoY -     29.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 170,336 117,265 60,790 234,810 162,548 110,537 54,335 113.75%
  QoQ % 45.26% 92.90% -74.11% 44.46% 47.05% 103.44% -
  Horiz. % 313.49% 215.82% 111.88% 432.15% 299.16% 203.44% 100.00%
PBT 23,816 16,192 8,757 36,615 22,465 14,854 6,714 132.05%
  QoQ % 47.08% 84.90% -76.08% 62.99% 51.24% 121.24% -
  Horiz. % 354.72% 241.17% 130.43% 545.35% 334.60% 221.24% 100.00%
Tax -6,180 -4,275 -2,109 -8,789 -5,631 -4,075 -1,840 123.78%
  QoQ % -44.56% -102.70% 76.00% -56.08% -38.18% -121.47% -
  Horiz. % 335.87% 232.34% 114.62% 477.66% 306.03% 221.47% 100.00%
NP 17,636 11,917 6,648 27,826 16,834 10,779 4,874 135.14%
  QoQ % 47.99% 79.26% -76.11% 65.30% 56.17% 121.15% -
  Horiz. % 361.84% 244.50% 136.40% 570.91% 345.38% 221.15% 100.00%
NP to SH 17,168 11,494 6,462 26,575 16,258 10,448 4,932 129.16%
  QoQ % 49.36% 77.87% -75.68% 63.46% 55.61% 111.84% -
  Horiz. % 348.09% 233.05% 131.02% 538.83% 329.64% 211.84% 100.00%
Tax Rate 25.95 % 26.40 % 24.08 % 24.00 % 25.07 % 27.43 % 27.41 % -3.57%
  QoQ % -1.70% 9.63% 0.33% -4.27% -8.60% 0.07% -
  Horiz. % 94.67% 96.32% 87.85% 87.56% 91.46% 100.07% 100.00%
Total Cost 152,700 105,348 54,142 206,984 145,714 99,758 49,461 111.59%
  QoQ % 44.95% 94.58% -73.84% 42.05% 46.07% 101.69% -
  Horiz. % 308.73% 212.99% 109.46% 418.48% 294.60% 201.69% 100.00%
Net Worth 211,559 206,400 211,559 206,400 196,079 185,760 190,920 7.06%
  QoQ % 2.50% -2.44% 2.50% 5.26% 5.56% -2.70% -
  Horiz. % 110.81% 108.11% 110.81% 108.11% 102.70% 97.30% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - 10,320 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 38.83 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 211,559 206,400 211,559 206,400 196,079 185,760 190,920 7.06%
  QoQ % 2.50% -2.44% 2.50% 5.26% 5.56% -2.70% -
  Horiz. % 110.81% 108.11% 110.81% 108.11% 102.70% 97.30% 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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 10.35 % 10.16 % 10.94 % 11.85 % 10.36 % 9.75 % 8.97 % 9.98%
  QoQ % 1.87% -7.13% -7.68% 14.38% 6.26% 8.70% -
  Horiz. % 115.38% 113.27% 121.96% 132.11% 115.50% 108.70% 100.00%
ROE 8.11 % 5.57 % 3.05 % 12.88 % 8.29 % 5.62 % 2.58 % 114.14%
  QoQ % 45.60% 82.62% -76.32% 55.37% 47.51% 117.83% -
  Horiz. % 314.34% 215.89% 118.22% 499.22% 321.32% 217.83% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 33.01 22.73 11.78 45.51 31.50 21.42 10.53 113.75%
  QoQ % 45.23% 92.95% -74.12% 44.48% 47.06% 103.42% -
  Horiz. % 313.49% 215.86% 111.87% 432.19% 299.15% 203.42% 100.00%
EPS 3.33 2.23 1.25 5.15 3.15 2.02 0.96 128.63%
  QoQ % 49.33% 78.40% -75.73% 63.49% 55.94% 110.42% -
  Horiz. % 346.88% 232.29% 130.21% 536.46% 328.13% 210.42% 100.00%
DPS 0.00 0.00 0.00 2.00 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 0.4100 0.4000 0.4100 0.4000 0.3800 0.3600 0.3700 7.06%
  QoQ % 2.50% -2.44% 2.50% 5.26% 5.56% -2.70% -
  Horiz. % 110.81% 108.11% 110.81% 108.11% 102.70% 97.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 33.01 22.73 11.78 45.51 31.50 21.42 10.53 113.75%
  QoQ % 45.23% 92.95% -74.12% 44.48% 47.06% 103.42% -
  Horiz. % 313.49% 215.86% 111.87% 432.19% 299.15% 203.42% 100.00%
EPS 3.33 2.23 1.25 5.15 3.15 2.02 0.96 128.63%
  QoQ % 49.33% 78.40% -75.73% 63.49% 55.94% 110.42% -
  Horiz. % 346.88% 232.29% 130.21% 536.46% 328.13% 210.42% 100.00%
DPS 0.00 0.00 0.00 2.00 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 0.4100 0.4000 0.4100 0.4000 0.3800 0.3600 0.3700 7.06%
  QoQ % 2.50% -2.44% 2.50% 5.26% 5.56% -2.70% -
  Horiz. % 110.81% 108.11% 110.81% 108.11% 102.70% 97.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.6050 0.5400 0.5800 0.5550 0.5200 0.6650 0.6850 -
P/RPS 1.83 2.38 4.92 1.22 1.65 3.10 6.51 -56.99%
  QoQ % -23.11% -51.63% 303.28% -26.06% -46.77% -52.38% -
  Horiz. % 28.11% 36.56% 75.58% 18.74% 25.35% 47.62% 100.00%
P/EPS 18.18 24.24 46.31 10.78 16.50 32.84 71.67 -59.83%
  QoQ % -25.00% -47.66% 329.59% -34.67% -49.76% -54.18% -
  Horiz. % 25.37% 33.82% 64.62% 15.04% 23.02% 45.82% 100.00%
EY 5.50 4.13 2.16 9.28 6.06 3.04 1.40 148.36%
  QoQ % 33.17% 91.20% -76.72% 53.14% 99.34% 117.14% -
  Horiz. % 392.86% 295.00% 154.29% 662.86% 432.86% 217.14% 100.00%
DY 0.00 0.00 0.00 3.60 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 1.48 1.35 1.41 1.39 1.37 1.85 1.85 -13.79%
  QoQ % 9.63% -4.26% 1.44% 1.46% -25.95% 0.00% -
  Horiz. % 80.00% 72.97% 76.22% 75.14% 74.05% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 21/02/20 21/11/19 19/08/19 28/05/19 21/02/19 22/11/18 23/08/18 -
Price 0.6000 0.6200 0.7400 0.5650 0.5900 0.6100 0.7250 -
P/RPS 1.82 2.73 6.28 1.24 1.87 2.85 6.89 -58.73%
  QoQ % -33.33% -56.53% 406.45% -33.69% -34.39% -58.64% -
  Horiz. % 26.42% 39.62% 91.15% 18.00% 27.14% 41.36% 100.00%
P/EPS 18.03 27.83 59.09 10.97 18.73 30.13 75.85 -61.53%
  QoQ % -35.21% -52.90% 438.65% -41.43% -37.84% -60.28% -
  Horiz. % 23.77% 36.69% 77.90% 14.46% 24.69% 39.72% 100.00%
EY 5.55 3.59 1.69 9.12 5.34 3.32 1.32 159.82%
  QoQ % 54.60% 112.43% -81.47% 70.79% 60.84% 151.52% -
  Horiz. % 420.45% 271.97% 128.03% 690.91% 404.55% 251.52% 100.00%
DY 0.00 0.00 0.00 3.54 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 1.46 1.55 1.80 1.41 1.55 1.69 1.96 -17.78%
  QoQ % -5.81% -13.89% 27.66% -9.03% -8.28% -13.78% -
  Horiz. % 74.49% 79.08% 91.84% 71.94% 79.08% 86.22% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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!
PARTNERS & BROKERS