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.
 


 

177  124  414  1547 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.02-0.005 
 NEXGRAM 0.015+0.005 
 KHEESAN 0.51+0.03 
 TDM 0.265+0.02 
 EKOVEST 0.805+0.005 
 RSAWIT 0.295+0.02 
 HSI-C7K 0.255+0.015 
 SAPNRG 0.2650.00 
 DOLPHIN 0.15+0.015 
 KNM-WB 0.07-0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers