Highlights

[BOILERM] QoQ Quarter Result on 2018-09-30 [#2]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 22-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     11.84%    YoY -     14.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 60,790 72,262 52,011 56,202 54,335 68,089 56,580 4.91%
  QoQ % -15.88% 38.94% -7.46% 3.44% -20.20% 20.34% -
  Horiz. % 107.44% 127.72% 91.92% 99.33% 96.03% 120.34% 100.00%
PBT 8,757 14,150 7,611 8,140 6,714 10,179 7,197 14.01%
  QoQ % -38.11% 85.92% -6.50% 21.24% -34.04% 41.43% -
  Horiz. % 121.68% 196.61% 105.75% 113.10% 93.29% 141.43% 100.00%
Tax -2,109 -3,158 -1,556 -2,235 -1,840 -3,231 -1,842 9.47%
  QoQ % 33.22% -102.96% 30.38% -21.47% 43.05% -75.41% -
  Horiz. % 114.50% 171.44% 84.47% 121.34% 99.89% 175.41% 100.00%
NP 6,648 10,992 6,055 5,905 4,874 6,948 5,355 15.56%
  QoQ % -39.52% 81.54% 2.54% 21.15% -29.85% 29.75% -
  Horiz. % 124.15% 205.27% 113.07% 110.27% 91.02% 129.75% 100.00%
NP to SH 6,462 10,317 5,810 5,516 4,932 6,104 5,003 18.66%
  QoQ % -37.37% 77.57% 5.33% 11.84% -19.20% 22.01% -
  Horiz. % 129.16% 206.22% 116.13% 110.25% 98.58% 122.01% 100.00%
Tax Rate 24.08 % 22.32 % 20.44 % 27.46 % 27.41 % 31.74 % 25.59 % -3.98%
  QoQ % 7.89% 9.20% -25.56% 0.18% -13.64% 24.03% -
  Horiz. % 94.10% 87.22% 79.87% 107.31% 107.11% 124.03% 100.00%
Total Cost 54,142 61,270 45,956 50,297 49,461 61,141 51,225 3.77%
  QoQ % -11.63% 33.32% -8.63% 1.69% -19.10% 19.36% -
  Horiz. % 105.69% 119.61% 89.71% 98.19% 96.56% 119.36% 100.00%
Net Worth 211,559 206,400 196,079 185,760 190,920 190,920 180,599 11.16%
  QoQ % 2.50% 5.26% 5.56% -2.70% 0.00% 5.71% -
  Horiz. % 117.14% 114.29% 108.57% 102.86% 105.71% 105.71% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - 10,320 - - - 9,030 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 67.62% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 211,559 206,400 196,079 185,760 190,920 190,920 180,599 11.16%
  QoQ % 2.50% 5.26% 5.56% -2.70% 0.00% 5.71% -
  Horiz. % 117.14% 114.29% 108.57% 102.86% 105.71% 105.71% 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 10.94 % 15.21 % 11.64 % 10.51 % 8.97 % 10.20 % 9.46 % 10.20%
  QoQ % -28.07% 30.67% 10.75% 17.17% -12.06% 7.82% -
  Horiz. % 115.64% 160.78% 123.04% 111.10% 94.82% 107.82% 100.00%
ROE 3.05 % 5.00 % 2.96 % 2.97 % 2.58 % 3.20 % 2.77 % 6.65%
  QoQ % -39.00% 68.92% -0.34% 15.12% -19.38% 15.52% -
  Horiz. % 110.11% 180.51% 106.86% 107.22% 93.14% 115.52% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 11.78 14.00 10.08 10.89 10.53 13.20 10.97 4.88%
  QoQ % -15.86% 38.89% -7.44% 3.42% -20.23% 20.33% -
  Horiz. % 107.38% 127.62% 91.89% 99.27% 95.99% 120.33% 100.00%
EPS 1.25 2.00 1.13 1.07 0.96 1.18 0.97 18.48%
  QoQ % -37.50% 76.99% 5.61% 11.46% -18.64% 21.65% -
  Horiz. % 128.87% 206.19% 116.49% 110.31% 98.97% 121.65% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 1.75 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 114.29% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.4100 0.4000 0.3800 0.3600 0.3700 0.3700 0.3500 11.16%
  QoQ % 2.50% 5.26% 5.56% -2.70% 0.00% 5.71% -
  Horiz. % 117.14% 114.29% 108.57% 102.86% 105.71% 105.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 11.78 14.00 10.08 10.89 10.53 13.20 10.97 4.88%
  QoQ % -15.86% 38.89% -7.44% 3.42% -20.23% 20.33% -
  Horiz. % 107.38% 127.62% 91.89% 99.27% 95.99% 120.33% 100.00%
EPS 1.25 2.00 1.13 1.07 0.96 1.18 0.97 18.48%
  QoQ % -37.50% 76.99% 5.61% 11.46% -18.64% 21.65% -
  Horiz. % 128.87% 206.19% 116.49% 110.31% 98.97% 121.65% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 1.75 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 114.29% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.4100 0.4000 0.3800 0.3600 0.3700 0.3700 0.3500 11.16%
  QoQ % 2.50% 5.26% 5.56% -2.70% 0.00% 5.71% -
  Horiz. % 117.14% 114.29% 108.57% 102.86% 105.71% 105.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.5800 0.5550 0.5200 0.6650 0.6850 0.6700 0.8250 -
P/RPS 4.92 3.96 5.16 6.11 6.51 5.08 7.52 -24.69%
  QoQ % 24.24% -23.26% -15.55% -6.14% 28.15% -32.45% -
  Horiz. % 65.43% 52.66% 68.62% 81.25% 86.57% 67.55% 100.00%
P/EPS 46.31 27.76 46.18 62.21 71.67 56.64 85.09 -33.41%
  QoQ % 66.82% -39.89% -25.77% -13.20% 26.54% -33.44% -
  Horiz. % 54.42% 32.62% 54.27% 73.11% 84.23% 66.56% 100.00%
EY 2.16 3.60 2.17 1.61 1.40 1.77 1.18 49.81%
  QoQ % -40.00% 65.90% 34.78% 15.00% -20.90% 50.00% -
  Horiz. % 183.05% 305.08% 183.90% 136.44% 118.64% 150.00% 100.00%
DY 0.00 3.60 0.00 0.00 0.00 2.61 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 137.93% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.41 1.39 1.37 1.85 1.85 1.81 2.36 -29.13%
  QoQ % 1.44% 1.46% -25.95% 0.00% 2.21% -23.31% -
  Horiz. % 59.75% 58.90% 58.05% 78.39% 78.39% 76.69% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 19/08/19 28/05/19 21/02/19 22/11/18 23/08/18 - 13/02/18 -
Price 0.7400 0.5650 0.5900 0.6100 0.7250 0.6950 0.7800 -
P/RPS 6.28 4.03 5.85 5.60 6.89 5.27 7.11 -7.96%
  QoQ % 55.83% -31.11% 4.46% -18.72% 30.74% -25.88% -
  Horiz. % 88.33% 56.68% 82.28% 78.76% 96.91% 74.12% 100.00%
P/EPS 59.09 28.26 52.40 57.06 75.85 58.75 80.45 -18.64%
  QoQ % 109.09% -46.07% -8.17% -24.77% 29.11% -26.97% -
  Horiz. % 73.45% 35.13% 65.13% 70.93% 94.28% 73.03% 100.00%
EY 1.69 3.54 1.91 1.75 1.32 1.70 1.24 23.00%
  QoQ % -52.26% 85.34% 9.14% 32.58% -22.35% 37.10% -
  Horiz. % 136.29% 285.48% 154.03% 141.13% 106.45% 137.10% 100.00%
DY 0.00 3.54 0.00 0.00 0.00 2.52 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 140.48% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.80 1.41 1.55 1.69 1.96 1.88 2.23 -13.34%
  QoQ % 27.66% -9.03% -8.28% -13.78% 4.26% -15.70% -
  Horiz. % 80.72% 63.23% 69.51% 75.78% 87.89% 84.30% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

476  362  566  685 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.115-0.015 
 KANGER 0.145-0.035 
 IRIS 0.325+0.045 
 BINTAI 0.665+0.13 
 INIX 0.26-0.025 
 MTOUCHE 0.06+0.01 
 CONNECT 0.165+0.025 
 DOLPHIN-WB 0.035+0.01 
 MTRONIC 0.0850.00 
 KSTAR 0.245+0.005 

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. 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
3. Supermax performance during H1N1 pandemic - Koon Yew Yin Koon Yew Yin's Blog
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