Highlights

[BOILERM] QoQ TTM 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 -     1.29%    YoY -     -2.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 234,810 230,637 235,206 234,807 225,907 216,000 222,234 3.74%
  QoQ % 1.81% -1.94% 0.17% 3.94% 4.59% -2.81% -
  Horiz. % 105.66% 103.78% 105.84% 105.66% 101.65% 97.19% 100.00%
PBT 36,615 32,644 32,230 30,626 30,205 30,262 31,574 10.39%
  QoQ % 12.16% 1.28% 5.24% 1.39% -0.19% -4.16% -
  Horiz. % 115.97% 103.39% 102.08% 97.00% 95.66% 95.84% 100.00%
Tax -8,789 -8,862 -9,148 -8,566 -8,278 -8,262 -8,303 3.87%
  QoQ % 0.82% 3.13% -6.79% -3.48% -0.19% 0.49% -
  Horiz. % 105.85% 106.73% 110.18% 103.17% 99.70% 99.51% 100.00%
NP 27,826 23,782 23,082 22,060 21,927 22,000 23,271 12.67%
  QoQ % 17.00% 3.03% 4.63% 0.61% -0.33% -5.46% -
  Horiz. % 119.57% 102.20% 99.19% 94.80% 94.22% 94.54% 100.00%
NP to SH 26,575 22,362 21,555 20,841 20,575 21,024 22,478 11.82%
  QoQ % 18.84% 3.74% 3.43% 1.29% -2.14% -6.47% -
  Horiz. % 118.23% 99.48% 95.89% 92.72% 91.53% 93.53% 100.00%
Tax Rate 24.00 % 27.15 % 28.38 % 27.97 % 27.41 % 27.30 % 26.30 % -5.92%
  QoQ % -11.60% -4.33% 1.47% 2.04% 0.40% 3.80% -
  Horiz. % 91.25% 103.23% 107.91% 106.35% 104.22% 103.80% 100.00%
Total Cost 206,984 206,855 212,124 212,747 203,980 194,000 198,963 2.67%
  QoQ % 0.06% -2.48% -0.29% 4.30% 5.14% -2.49% -
  Horiz. % 104.03% 103.97% 106.61% 106.93% 102.52% 97.51% 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 9,030 9,030 9,030 7,740 7,740 21.16%
  QoQ % 14.29% 0.00% 0.00% 0.00% 16.67% 0.00% -
  Horiz. % 133.33% 116.67% 116.67% 116.67% 116.67% 100.00% 100.00%
Div Payout % 38.83 % 40.38 % 41.89 % 43.33 % 43.89 % 36.82 % 34.43 % 8.36%
  QoQ % -3.84% -3.60% -3.32% -1.28% 19.20% 6.94% -
  Horiz. % 112.78% 117.28% 121.67% 125.85% 127.48% 106.94% 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 11.85 % 10.31 % 9.81 % 9.39 % 9.71 % 10.19 % 10.47 % 8.61%
  QoQ % 14.94% 5.10% 4.47% -3.30% -4.71% -2.67% -
  Horiz. % 113.18% 98.47% 93.70% 89.68% 92.74% 97.33% 100.00%
ROE 12.88 % 11.40 % 11.60 % 10.92 % 10.78 % 11.64 % 12.81 % 0.36%
  QoQ % 12.98% -1.72% 6.23% 1.30% -7.39% -9.13% -
  Horiz. % 100.55% 88.99% 90.55% 85.25% 84.15% 90.87% 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 45.51 44.70 45.58 45.51 43.78 41.86 43.07 3.75%
  QoQ % 1.81% -1.93% 0.15% 3.95% 4.59% -2.81% -
  Horiz. % 105.67% 103.78% 105.83% 105.67% 101.65% 97.19% 100.00%
EPS 5.15 4.33 4.18 4.04 3.99 4.07 4.36 11.75%
  QoQ % 18.94% 3.59% 3.47% 1.25% -1.97% -6.65% -
  Horiz. % 118.12% 99.31% 95.87% 92.66% 91.51% 93.35% 100.00%
DPS 2.00 1.75 1.75 1.75 1.75 1.50 1.50 21.16%
  QoQ % 14.29% 0.00% 0.00% 0.00% 16.67% 0.00% -
  Horiz. % 133.33% 116.67% 116.67% 116.67% 116.67% 100.00% 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 45.51 44.70 45.58 45.51 43.78 41.86 43.07 3.75%
  QoQ % 1.81% -1.93% 0.15% 3.95% 4.59% -2.81% -
  Horiz. % 105.67% 103.78% 105.83% 105.67% 101.65% 97.19% 100.00%
EPS 5.15 4.33 4.18 4.04 3.99 4.07 4.36 11.75%
  QoQ % 18.94% 3.59% 3.47% 1.25% -1.97% -6.65% -
  Horiz. % 118.12% 99.31% 95.87% 92.66% 91.51% 93.35% 100.00%
DPS 2.00 1.75 1.75 1.75 1.75 1.50 1.50 21.16%
  QoQ % 14.29% 0.00% 0.00% 0.00% 16.67% 0.00% -
  Horiz. % 133.33% 116.67% 116.67% 116.67% 116.67% 100.00% 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 1.22 1.16 1.46 1.51 1.53 1.97 2.11 -30.62%
  QoQ % 5.17% -20.55% -3.31% -1.31% -22.34% -6.64% -
  Horiz. % 57.82% 54.98% 69.19% 71.56% 72.51% 93.36% 100.00%
P/EPS 10.78 12.00 15.92 16.96 16.80 20.25 20.89 -35.69%
  QoQ % -10.17% -24.62% -6.13% 0.95% -17.04% -3.06% -
  Horiz. % 51.60% 57.44% 76.21% 81.19% 80.42% 96.94% 100.00%
EY 9.28 8.33 6.28 5.90 5.95 4.94 4.79 55.47%
  QoQ % 11.40% 32.64% 6.44% -0.84% 20.45% 3.13% -
  Horiz. % 193.74% 173.90% 131.11% 123.17% 124.22% 103.13% 100.00%
DY 3.60 3.37 2.63 2.55 2.61 1.82 1.65 68.30%
  QoQ % 6.82% 28.14% 3.14% -2.30% 43.41% 10.30% -
  Horiz. % 218.18% 204.24% 159.39% 154.55% 158.18% 110.30% 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 23/05/18 13/02/18 22/11/17 -
Price 0.5650 0.5900 0.6100 0.7250 0.6950 0.7800 0.8350 -
P/RPS 1.24 1.32 1.34 1.59 1.59 1.86 1.94 -25.82%
  QoQ % -6.06% -1.49% -15.72% 0.00% -14.52% -4.12% -
  Horiz. % 63.92% 68.04% 69.07% 81.96% 81.96% 95.88% 100.00%
P/EPS 10.97 13.61 14.60 17.95 17.43 19.14 19.17 -31.10%
  QoQ % -19.40% -6.78% -18.66% 2.98% -8.93% -0.16% -
  Horiz. % 57.22% 71.00% 76.16% 93.64% 90.92% 99.84% 100.00%
EY 9.12 7.35 6.85 5.57 5.74 5.22 5.22 45.11%
  QoQ % 24.08% 7.30% 22.98% -2.96% 9.96% 0.00% -
  Horiz. % 174.71% 140.80% 131.23% 106.70% 109.96% 100.00% 100.00%
DY 3.54 2.97 2.87 2.41 2.52 1.92 1.80 57.04%
  QoQ % 19.19% 3.48% 19.09% -4.37% 31.25% 6.67% -
  Horiz. % 196.67% 165.00% 159.44% 133.89% 140.00% 106.67% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

236  475  591  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 VC 0.05-0.005 
 MAHSING 0.975-0.025 
 DATAPRP 0.20-0.02 
 KSTAR 0.445+0.075 
 LUSTER 0.165-0.005 
 SUPERMX-C1I 0.15-0.005 
 DGSB 0.22+0.005 
 SUPERMX 9.59-0.19 
 VIVOCOM 0.0450.00 

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. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
2. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
3. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
6. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS