Highlights

[BOILERM] QoQ Quarter Result on 2018-06-30 [#1]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 23-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Jun-2018  [#1]
Profit Trend QoQ -     -19.20%    YoY -     5.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 72,262 52,011 56,202 54,335 68,089 56,580 55,803 18.82%
  QoQ % 38.94% -7.46% 3.44% -20.20% 20.34% 1.39% -
  Horiz. % 129.49% 93.20% 100.72% 97.37% 122.02% 101.39% 100.00%
PBT 14,150 7,611 8,140 6,714 10,179 7,197 6,536 67.43%
  QoQ % 85.92% -6.50% 21.24% -34.04% 41.43% 10.11% -
  Horiz. % 216.49% 116.45% 124.54% 102.72% 155.74% 110.11% 100.00%
Tax -3,158 -1,556 -2,235 -1,840 -3,231 -1,842 -1,653 54.03%
  QoQ % -102.96% 30.38% -21.47% 43.05% -75.41% -11.43% -
  Horiz. % 191.05% 94.13% 135.21% 111.31% 195.46% 111.43% 100.00%
NP 10,992 6,055 5,905 4,874 6,948 5,355 4,883 71.85%
  QoQ % 81.54% 2.54% 21.15% -29.85% 29.75% 9.67% -
  Horiz. % 225.11% 124.00% 120.93% 99.82% 142.29% 109.67% 100.00%
NP to SH 10,317 5,810 5,516 4,932 6,104 5,003 4,802 66.58%
  QoQ % 77.57% 5.33% 11.84% -19.20% 22.01% 4.19% -
  Horiz. % 214.85% 120.99% 114.87% 102.71% 127.11% 104.19% 100.00%
Tax Rate 22.32 % 20.44 % 27.46 % 27.41 % 31.74 % 25.59 % 25.29 % -8.00%
  QoQ % 9.20% -25.56% 0.18% -13.64% 24.03% 1.19% -
  Horiz. % 88.26% 80.82% 108.58% 108.38% 125.50% 101.19% 100.00%
Total Cost 61,270 45,956 50,297 49,461 61,141 51,225 50,920 13.14%
  QoQ % 33.32% -8.63% 1.69% -19.10% 19.36% 0.60% -
  Horiz. % 120.33% 90.25% 98.78% 97.13% 120.07% 100.60% 100.00%
Net Worth 206,400 196,079 185,760 190,920 190,920 180,599 175,440 11.45%
  QoQ % 5.26% 5.56% -2.70% 0.00% 5.71% 2.94% -
  Horiz. % 117.65% 111.76% 105.88% 108.82% 108.82% 102.94% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 10,320 - - - 9,030 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 114.29% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 100.03 % - % - % - % 147.94 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 67.62% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 206,400 196,079 185,760 190,920 190,920 180,599 175,440 11.45%
  QoQ % 5.26% 5.56% -2.70% 0.00% 5.71% 2.94% -
  Horiz. % 117.65% 111.76% 105.88% 108.82% 108.82% 102.94% 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 15.21 % 11.64 % 10.51 % 8.97 % 10.20 % 9.46 % 8.75 % 44.62%
  QoQ % 30.67% 10.75% 17.17% -12.06% 7.82% 8.11% -
  Horiz. % 173.83% 133.03% 120.11% 102.51% 116.57% 108.11% 100.00%
ROE 5.00 % 2.96 % 2.97 % 2.58 % 3.20 % 2.77 % 2.74 % 49.38%
  QoQ % 68.92% -0.34% 15.12% -19.38% 15.52% 1.09% -
  Horiz. % 182.48% 108.03% 108.39% 94.16% 116.79% 101.09% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 14.00 10.08 10.89 10.53 13.20 10.97 10.81 18.83%
  QoQ % 38.89% -7.44% 3.42% -20.23% 20.33% 1.48% -
  Horiz. % 129.51% 93.25% 100.74% 97.41% 122.11% 101.48% 100.00%
EPS 2.00 1.13 1.07 0.96 1.18 0.97 0.93 66.69%
  QoQ % 76.99% 5.61% 11.46% -18.64% 21.65% 4.30% -
  Horiz. % 215.05% 121.51% 115.05% 103.23% 126.88% 104.30% 100.00%
DPS 2.00 0.00 0.00 0.00 1.75 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 114.29% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.4000 0.3800 0.3600 0.3700 0.3700 0.3500 0.3400 11.45%
  QoQ % 5.26% 5.56% -2.70% 0.00% 5.71% 2.94% -
  Horiz. % 117.65% 111.76% 105.88% 108.82% 108.82% 102.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 14.00 10.08 10.89 10.53 13.20 10.97 10.81 18.83%
  QoQ % 38.89% -7.44% 3.42% -20.23% 20.33% 1.48% -
  Horiz. % 129.51% 93.25% 100.74% 97.41% 122.11% 101.48% 100.00%
EPS 2.00 1.13 1.07 0.96 1.18 0.97 0.93 66.69%
  QoQ % 76.99% 5.61% 11.46% -18.64% 21.65% 4.30% -
  Horiz. % 215.05% 121.51% 115.05% 103.23% 126.88% 104.30% 100.00%
DPS 2.00 0.00 0.00 0.00 1.75 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 114.29% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.4000 0.3800 0.3600 0.3700 0.3700 0.3500 0.3400 11.45%
  QoQ % 5.26% 5.56% -2.70% 0.00% 5.71% 2.94% -
  Horiz. % 117.65% 111.76% 105.88% 108.82% 108.82% 102.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.5550 0.5200 0.6650 0.6850 0.6700 0.8250 0.9100 -
P/RPS 3.96 5.16 6.11 6.51 5.08 7.52 8.41 -39.50%
  QoQ % -23.26% -15.55% -6.14% 28.15% -32.45% -10.58% -
  Horiz. % 47.09% 61.36% 72.65% 77.41% 60.40% 89.42% 100.00%
P/EPS 27.76 46.18 62.21 71.67 56.64 85.09 97.78 -56.84%
  QoQ % -39.89% -25.77% -13.20% 26.54% -33.44% -12.98% -
  Horiz. % 28.39% 47.23% 63.62% 73.30% 57.93% 87.02% 100.00%
EY 3.60 2.17 1.61 1.40 1.77 1.18 1.02 131.99%
  QoQ % 65.90% 34.78% 15.00% -20.90% 50.00% 15.69% -
  Horiz. % 352.94% 212.75% 157.84% 137.25% 173.53% 115.69% 100.00%
DY 3.60 0.00 0.00 0.00 2.61 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 137.93% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.39 1.37 1.85 1.85 1.81 2.36 2.68 -35.47%
  QoQ % 1.46% -25.95% 0.00% 2.21% -23.31% -11.94% -
  Horiz. % 51.87% 51.12% 69.03% 69.03% 67.54% 88.06% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/05/19 21/02/19 22/11/18 23/08/18 - 13/02/18 22/11/17 -
Price 0.5650 0.5900 0.6100 0.7250 0.6950 0.7800 0.8350 -
P/RPS 4.03 5.85 5.60 6.89 5.27 7.11 7.72 -35.19%
  QoQ % -31.11% 4.46% -18.72% 30.74% -25.88% -7.90% -
  Horiz. % 52.20% 75.78% 72.54% 89.25% 68.26% 92.10% 100.00%
P/EPS 28.26 52.40 57.06 75.85 58.75 80.45 89.73 -53.74%
  QoQ % -46.07% -8.17% -24.77% 29.11% -26.97% -10.34% -
  Horiz. % 31.49% 58.40% 63.59% 84.53% 65.47% 89.66% 100.00%
EY 3.54 1.91 1.75 1.32 1.70 1.24 1.11 116.82%
  QoQ % 85.34% 9.14% 32.58% -22.35% 37.10% 11.71% -
  Horiz. % 318.92% 172.07% 157.66% 118.92% 153.15% 111.71% 100.00%
DY 3.54 0.00 0.00 0.00 2.52 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 140.48% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.41 1.55 1.69 1.96 1.88 2.23 2.46 -31.02%
  QoQ % -9.03% -8.28% -13.78% 4.26% -15.70% -9.35% -
  Horiz. % 57.32% 63.01% 68.70% 79.67% 76.42% 90.65% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

2089 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.010.00 
 KOTRA 3.040.00 
 UCREST 0.1250.00 
 GENM-C73 0.0050.00 
 PUC 0.250.00 
 WILLOW 0.4250.00 
 EAH-WE 0.0150.00 
 IRIS 0.3250.00 
 TOPGLOV-C79 0.4250.00 
 BTECH 0.400.00 

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. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. Supermax performance during H1N1 pandemic - Koon Yew Yin Koon Yew Yin's Blog
3. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
4. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
5. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
6. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
7. NTPM Bhd - Turnaround Completed, Massive Growth Soon? Investor diary
8. Top Glove 的末季利润飙16.4倍,赚取了RM1.29 billion,派息每股8.5sen! LayMing 部落格
PARTNERS & BROKERS