Highlights

[BOILERM] QoQ Quarter Result on 2017-03-31 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 24-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Mar-2017  [#4]
Profit Trend QoQ -     0.45%    YoY -     40.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 56,580 55,803 45,435 58,182 62,814 54,474 61,720 -5.62%
  QoQ % 1.39% 22.82% -21.91% -7.37% 15.31% -11.74% -
  Horiz. % 91.67% 90.41% 73.61% 94.27% 101.77% 88.26% 100.00%
PBT 7,197 6,536 6,293 10,236 8,509 4,981 8,665 -11.61%
  QoQ % 10.11% 3.86% -38.52% 20.30% 70.83% -42.52% -
  Horiz. % 83.06% 75.43% 72.63% 118.13% 98.20% 57.48% 100.00%
Tax -1,842 -1,653 -1,552 -3,327 -1,883 -1,256 -2,067 -7.38%
  QoQ % -11.43% -6.51% 53.35% -76.69% -49.92% 39.24% -
  Horiz. % 89.11% 79.97% 75.08% 160.96% 91.10% 60.76% 100.00%
NP 5,355 4,883 4,741 6,909 6,626 3,725 6,598 -12.96%
  QoQ % 9.67% 3.00% -31.38% 4.27% 77.88% -43.54% -
  Horiz. % 81.16% 74.01% 71.86% 104.71% 100.42% 56.46% 100.00%
NP to SH 5,003 4,802 4,666 6,486 6,457 3,675 6,435 -15.41%
  QoQ % 4.19% 2.91% -28.06% 0.45% 75.70% -42.89% -
  Horiz. % 77.75% 74.62% 72.51% 100.79% 100.34% 57.11% 100.00%
Tax Rate 25.59 % 25.29 % 24.66 % 32.50 % 22.13 % 25.22 % 23.85 % 4.79%
  QoQ % 1.19% 2.55% -24.12% 46.86% -12.25% 5.74% -
  Horiz. % 107.30% 106.04% 103.40% 136.27% 92.79% 105.74% 100.00%
Total Cost 51,225 50,920 40,694 51,273 56,188 50,749 55,122 -4.76%
  QoQ % 0.60% 25.13% -20.63% -8.75% 10.72% -7.93% -
  Horiz. % 92.93% 92.38% 73.83% 93.02% 101.93% 92.07% 100.00%
Net Worth 180,599 175,440 175,440 170,280 159,960 159,960 165,119 6.14%
  QoQ % 2.94% 0.00% 3.03% 6.45% 0.00% -3.12% -
  Horiz. % 109.38% 106.25% 106.25% 103.13% 96.88% 96.88% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - 7,740 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 119.33 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 180,599 175,440 175,440 170,280 159,960 159,960 165,119 6.14%
  QoQ % 2.94% 0.00% 3.03% 6.45% 0.00% -3.12% -
  Horiz. % 109.38% 106.25% 106.25% 103.13% 96.88% 96.88% 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.46 % 8.75 % 10.43 % 11.87 % 10.55 % 6.84 % 10.69 % -7.81%
  QoQ % 8.11% -16.11% -12.13% 12.51% 54.24% -36.01% -
  Horiz. % 88.49% 81.85% 97.57% 111.04% 98.69% 63.99% 100.00%
ROE 2.77 % 2.74 % 2.66 % 3.81 % 4.04 % 2.30 % 3.90 % -20.34%
  QoQ % 1.09% 3.01% -30.18% -5.69% 75.65% -41.03% -
  Horiz. % 71.03% 70.26% 68.21% 97.69% 103.59% 58.97% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 10.97 10.81 8.81 11.28 12.17 10.56 11.96 -5.58%
  QoQ % 1.48% 22.70% -21.90% -7.31% 15.25% -11.71% -
  Horiz. % 91.72% 90.38% 73.66% 94.31% 101.76% 88.29% 100.00%
EPS 0.97 0.93 0.90 1.26 1.25 0.71 1.25 -15.52%
  QoQ % 4.30% 3.33% -28.57% 0.80% 76.06% -43.20% -
  Horiz. % 77.60% 74.40% 72.00% 100.80% 100.00% 56.80% 100.00%
DPS 0.00 0.00 0.00 1.50 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 0.3500 0.3400 0.3400 0.3300 0.3100 0.3100 0.3200 6.14%
  QoQ % 2.94% 0.00% 3.03% 6.45% 0.00% -3.12% -
  Horiz. % 109.38% 106.25% 106.25% 103.13% 96.88% 96.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 10.97 10.81 8.81 11.28 12.17 10.56 11.96 -5.58%
  QoQ % 1.48% 22.70% -21.90% -7.31% 15.25% -11.71% -
  Horiz. % 91.72% 90.38% 73.66% 94.31% 101.76% 88.29% 100.00%
EPS 0.97 0.93 0.90 1.26 1.25 0.71 1.25 -15.52%
  QoQ % 4.30% 3.33% -28.57% 0.80% 76.06% -43.20% -
  Horiz. % 77.60% 74.40% 72.00% 100.80% 100.00% 56.80% 100.00%
DPS 0.00 0.00 0.00 1.50 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 0.3500 0.3400 0.3400 0.3300 0.3100 0.3100 0.3200 6.14%
  QoQ % 2.94% 0.00% 3.03% 6.45% 0.00% -3.12% -
  Horiz. % 109.38% 106.25% 106.25% 103.13% 96.88% 96.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.8250 0.9100 0.9350 0.8450 0.8150 0.9950 1.0200 -
P/RPS 7.52 8.41 10.62 7.49 6.70 9.43 8.53 -8.04%
  QoQ % -10.58% -20.81% 41.79% 11.79% -28.95% 10.55% -
  Horiz. % 88.16% 98.59% 124.50% 87.81% 78.55% 110.55% 100.00%
P/EPS 85.09 97.78 103.40 67.22 65.13 139.71 81.79 2.66%
  QoQ % -12.98% -5.44% 53.82% 3.21% -53.38% 70.82% -
  Horiz. % 104.03% 119.55% 126.42% 82.19% 79.63% 170.82% 100.00%
EY 1.18 1.02 0.97 1.49 1.54 0.72 1.22 -2.19%
  QoQ % 15.69% 5.15% -34.90% -3.25% 113.89% -40.98% -
  Horiz. % 96.72% 83.61% 79.51% 122.13% 126.23% 59.02% 100.00%
DY 0.00 0.00 0.00 1.78 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 2.36 2.68 2.75 2.56 2.63 3.21 3.19 -18.16%
  QoQ % -11.94% -2.55% 7.42% -2.66% -18.07% 0.63% -
  Horiz. % 73.98% 84.01% 86.21% 80.25% 82.45% 100.63% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 13/02/18 22/11/17 22/08/17 24/05/17 22/02/17 17/11/16 17/08/16 -
Price 0.7800 0.8350 0.9000 1.0500 0.8800 0.8600 1.0300 -
P/RPS 7.11 7.72 10.22 9.31 7.23 8.15 8.61 -11.95%
  QoQ % -7.90% -24.46% 9.77% 28.77% -11.29% -5.34% -
  Horiz. % 82.58% 89.66% 118.70% 108.13% 83.97% 94.66% 100.00%
P/EPS 80.45 89.73 99.53 83.53 70.32 120.75 82.59 -1.73%
  QoQ % -10.34% -9.85% 19.15% 18.79% -41.76% 46.20% -
  Horiz. % 97.41% 108.65% 120.51% 101.14% 85.14% 146.20% 100.00%
EY 1.24 1.11 1.00 1.20 1.42 0.83 1.21 1.64%
  QoQ % 11.71% 11.00% -16.67% -15.49% 71.08% -31.40% -
  Horiz. % 102.48% 91.74% 82.64% 99.17% 117.36% 68.60% 100.00%
DY 0.00 0.00 0.00 1.43 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 2.23 2.46 2.65 3.18 2.84 2.77 3.22 -21.67%
  QoQ % -9.35% -7.17% -16.67% 11.97% 2.53% -13.98% -
  Horiz. % 69.25% 76.40% 82.30% 98.76% 88.20% 86.02% 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
 
 

597  345  528  615 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MCT 0.20+0.01 
 KANGER 0.300.00 
 ABLEGRP 0.175+0.03 
 CME 0.1150.00 
 RSAWIT 0.31+0.035 
 HBGLOB 0.21+0.01 
 TDM 0.265+0.035 
 JTIASA 0.83+0.125 
 MTRONIC 0.08+0.01 
 EKOVEST 0.565-0.015 

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