Highlights

[BOILERM] QoQ TTM Result on 2019-06-30 [#1]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 19-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2020
Quarter 30-Jun-2019  [#1]
Profit Trend QoQ -     5.76%    YoY -     34.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 230,147 242,598 241,538 241,265 234,810 230,637 235,206 -1.44%
  QoQ % -5.13% 0.44% 0.11% 2.75% 1.81% -1.94% -
  Horiz. % 97.85% 103.14% 102.69% 102.58% 99.83% 98.06% 100.00%
PBT 32,426 37,966 37,953 38,658 36,615 32,644 32,230 0.40%
  QoQ % -14.59% 0.03% -1.82% 5.58% 12.16% 1.28% -
  Horiz. % 100.61% 117.80% 117.76% 119.94% 113.61% 101.28% 100.00%
Tax -8,344 -9,338 -8,989 -9,058 -8,789 -8,862 -9,148 -5.94%
  QoQ % 10.64% -3.88% 0.76% -3.06% 0.82% 3.13% -
  Horiz. % 91.21% 102.08% 98.26% 99.02% 96.08% 96.87% 100.00%
NP 24,082 28,628 28,964 29,600 27,826 23,782 23,082 2.87%
  QoQ % -15.88% -1.16% -2.15% 6.38% 17.00% 3.03% -
  Horiz. % 104.33% 124.03% 125.48% 128.24% 120.55% 103.03% 100.00%
NP to SH 23,255 27,486 27,621 28,105 26,575 22,362 21,555 5.19%
  QoQ % -15.39% -0.49% -1.72% 5.76% 18.84% 3.74% -
  Horiz. % 107.89% 127.52% 128.14% 130.39% 123.29% 103.74% 100.00%
Tax Rate 25.73 % 24.60 % 23.68 % 23.43 % 24.00 % 27.15 % 28.38 % -6.32%
  QoQ % 4.59% 3.89% 1.07% -2.37% -11.60% -4.33% -
  Horiz. % 90.66% 86.68% 83.44% 82.56% 84.57% 95.67% 100.00%
Total Cost 206,065 213,970 212,574 211,665 206,984 206,855 212,124 -1.91%
  QoQ % -3.69% 0.66% 0.43% 2.26% 0.06% -2.48% -
  Horiz. % 97.14% 100.87% 100.21% 99.78% 97.58% 97.52% 100.00%
Net Worth 211,559 211,559 206,400 211,559 206,400 196,079 185,760 9.05%
  QoQ % 0.00% 2.50% -2.44% 2.50% 5.26% 5.56% -
  Horiz. % 113.89% 113.89% 111.11% 113.89% 111.11% 105.56% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 9,030 10,320 10,320 10,320 10,320 9,030 9,030 -
  QoQ % -12.50% 0.00% 0.00% 0.00% 14.29% 0.00% -
  Horiz. % 100.00% 114.29% 114.29% 114.29% 114.29% 100.00% 100.00%
Div Payout % 38.83 % 37.55 % 37.36 % 36.72 % 38.83 % 40.38 % 41.89 % -4.93%
  QoQ % 3.41% 0.51% 1.74% -5.43% -3.84% -3.60% -
  Horiz. % 92.70% 89.64% 89.19% 87.66% 92.70% 96.40% 100.00%
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 211,559 211,559 206,400 211,559 206,400 196,079 185,760 9.05%
  QoQ % 0.00% 2.50% -2.44% 2.50% 5.26% 5.56% -
  Horiz. % 113.89% 113.89% 111.11% 113.89% 111.11% 105.56% 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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 10.46 % 11.80 % 11.99 % 12.27 % 11.85 % 10.31 % 9.81 % 4.37%
  QoQ % -11.36% -1.58% -2.28% 3.54% 14.94% 5.10% -
  Horiz. % 106.63% 120.29% 122.22% 125.08% 120.80% 105.10% 100.00%
ROE 10.99 % 12.99 % 13.38 % 13.28 % 12.88 % 11.40 % 11.60 % -3.53%
  QoQ % -15.40% -2.91% 0.75% 3.11% 12.98% -1.72% -
  Horiz. % 94.74% 111.98% 115.34% 114.48% 111.03% 98.28% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 44.60 47.02 46.81 46.76 45.51 44.70 45.58 -1.44%
  QoQ % -5.15% 0.45% 0.11% 2.75% 1.81% -1.93% -
  Horiz. % 97.85% 103.16% 102.70% 102.59% 99.85% 98.07% 100.00%
EPS 4.51 5.33 5.35 5.45 5.15 4.33 4.18 5.19%
  QoQ % -15.38% -0.37% -1.83% 5.83% 18.94% 3.59% -
  Horiz. % 107.89% 127.51% 127.99% 130.38% 123.21% 103.59% 100.00%
DPS 1.75 2.00 2.00 2.00 2.00 1.75 1.75 -
  QoQ % -12.50% 0.00% 0.00% 0.00% 14.29% 0.00% -
  Horiz. % 100.00% 114.29% 114.29% 114.29% 114.29% 100.00% 100.00%
NAPS 0.4100 0.4100 0.4000 0.4100 0.4000 0.3800 0.3600 9.05%
  QoQ % 0.00% 2.50% -2.44% 2.50% 5.26% 5.56% -
  Horiz. % 113.89% 113.89% 111.11% 113.89% 111.11% 105.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 44.60 47.02 46.81 46.76 45.51 44.70 45.58 -1.44%
  QoQ % -5.15% 0.45% 0.11% 2.75% 1.81% -1.93% -
  Horiz. % 97.85% 103.16% 102.70% 102.59% 99.85% 98.07% 100.00%
EPS 4.51 5.33 5.35 5.45 5.15 4.33 4.18 5.19%
  QoQ % -15.38% -0.37% -1.83% 5.83% 18.94% 3.59% -
  Horiz. % 107.89% 127.51% 127.99% 130.38% 123.21% 103.59% 100.00%
DPS 1.75 2.00 2.00 2.00 2.00 1.75 1.75 -
  QoQ % -12.50% 0.00% 0.00% 0.00% 14.29% 0.00% -
  Horiz. % 100.00% 114.29% 114.29% 114.29% 114.29% 100.00% 100.00%
NAPS 0.4100 0.4100 0.4000 0.4100 0.4000 0.3800 0.3600 9.05%
  QoQ % 0.00% 2.50% -2.44% 2.50% 5.26% 5.56% -
  Horiz. % 113.89% 113.89% 111.11% 113.89% 111.11% 105.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.4500 0.6050 0.5400 0.5800 0.5550 0.5200 0.6650 -
P/RPS 1.01 1.29 1.15 1.24 1.22 1.16 1.46 -21.76%
  QoQ % -21.71% 12.17% -7.26% 1.64% 5.17% -20.55% -
  Horiz. % 69.18% 88.36% 78.77% 84.93% 83.56% 79.45% 100.00%
P/EPS 9.98 11.36 10.09 10.65 10.78 12.00 15.92 -26.73%
  QoQ % -12.15% 12.59% -5.26% -1.21% -10.17% -24.62% -
  Horiz. % 62.69% 71.36% 63.38% 66.90% 67.71% 75.38% 100.00%
EY 10.02 8.80 9.91 9.39 9.28 8.33 6.28 36.51%
  QoQ % 13.86% -11.20% 5.54% 1.19% 11.40% 32.64% -
  Horiz. % 159.55% 140.13% 157.80% 149.52% 147.77% 132.64% 100.00%
DY 3.89 3.31 3.70 3.45 3.60 3.37 2.63 29.79%
  QoQ % 17.52% -10.54% 7.25% -4.17% 6.82% 28.14% -
  Horiz. % 147.91% 125.86% 140.68% 131.18% 136.88% 128.14% 100.00%
P/NAPS 1.10 1.48 1.35 1.41 1.39 1.37 1.85 -29.27%
  QoQ % -25.68% 9.63% -4.26% 1.44% 1.46% -25.95% -
  Horiz. % 59.46% 80.00% 72.97% 76.22% 75.14% 74.05% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 25/06/20 21/02/20 21/11/19 19/08/19 28/05/19 21/02/19 22/11/18 -
Price 0.5200 0.6000 0.6200 0.7100 0.5650 0.5900 0.6100 -
P/RPS 1.17 1.28 1.32 1.52 1.24 1.32 1.34 -8.64%
  QoQ % -8.59% -3.03% -13.16% 22.58% -6.06% -1.49% -
  Horiz. % 87.31% 95.52% 98.51% 113.43% 92.54% 98.51% 100.00%
P/EPS 11.54 11.26 11.58 13.04 10.97 13.61 14.60 -14.50%
  QoQ % 2.49% -2.76% -11.20% 18.87% -19.40% -6.78% -
  Horiz. % 79.04% 77.12% 79.32% 89.32% 75.14% 93.22% 100.00%
EY 8.67 8.88 8.63 7.67 9.12 7.35 6.85 16.99%
  QoQ % -2.36% 2.90% 12.52% -15.90% 24.08% 7.30% -
  Horiz. % 126.57% 129.64% 125.99% 111.97% 133.14% 107.30% 100.00%
DY 3.37 3.33 3.23 2.82 3.54 2.97 2.87 11.29%
  QoQ % 1.20% 3.10% 14.54% -20.34% 19.19% 3.48% -
  Horiz. % 117.42% 116.03% 112.54% 98.26% 123.34% 103.48% 100.00%
P/NAPS 1.27 1.46 1.55 1.73 1.41 1.55 1.69 -17.33%
  QoQ % -13.01% -5.81% -10.40% 22.70% -9.03% -8.28% -
  Horiz. % 75.15% 86.39% 91.72% 102.37% 83.43% 91.72% 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
 
 

460  366  652  1064 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.305+0.005 
 FINTEC 0.0750.00 
 KEYASIC 0.105+0.015 
 DNEX-WD 0.060.00 
 PBBANK 4.53+0.27 
 QES 0.40+0.035 
 MLAB 0.075+0.01 
 PHB 0.0250.00 
 PBBANK-C57 0.18+0.04 
 KSTAR 0.17-0.005 

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. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS