Highlights

[BOILERM] QoQ TTM 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 -     3.43%    YoY -     -4.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 241,265 234,810 230,637 235,206 234,807 225,907 216,000 7.68%
  QoQ % 2.75% 1.81% -1.94% 0.17% 3.94% 4.59% -
  Horiz. % 111.70% 108.71% 106.78% 108.89% 108.71% 104.59% 100.00%
PBT 38,658 36,615 32,644 32,230 30,626 30,205 30,262 17.78%
  QoQ % 5.58% 12.16% 1.28% 5.24% 1.39% -0.19% -
  Horiz. % 127.74% 120.99% 107.87% 106.50% 101.20% 99.81% 100.00%
Tax -9,058 -8,789 -8,862 -9,148 -8,566 -8,278 -8,262 6.34%
  QoQ % -3.06% 0.82% 3.13% -6.79% -3.48% -0.19% -
  Horiz. % 109.63% 106.38% 107.26% 110.72% 103.68% 100.19% 100.00%
NP 29,600 27,826 23,782 23,082 22,060 21,927 22,000 21.94%
  QoQ % 6.38% 17.00% 3.03% 4.63% 0.61% -0.33% -
  Horiz. % 134.55% 126.48% 108.10% 104.92% 100.27% 99.67% 100.00%
NP to SH 28,105 26,575 22,362 21,555 20,841 20,575 21,024 21.42%
  QoQ % 5.76% 18.84% 3.74% 3.43% 1.29% -2.14% -
  Horiz. % 133.68% 126.40% 106.36% 102.53% 99.13% 97.86% 100.00%
Tax Rate 23.43 % 24.00 % 27.15 % 28.38 % 27.97 % 27.41 % 27.30 % -9.71%
  QoQ % -2.37% -11.60% -4.33% 1.47% 2.04% 0.40% -
  Horiz. % 85.82% 87.91% 99.45% 103.96% 102.45% 100.40% 100.00%
Total Cost 211,665 206,984 206,855 212,124 212,747 203,980 194,000 6.00%
  QoQ % 2.26% 0.06% -2.48% -0.29% 4.30% 5.14% -
  Horiz. % 109.11% 106.69% 106.63% 109.34% 109.66% 105.14% 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 10,320 9,030 9,030 9,030 9,030 7,740 21.21%
  QoQ % 0.00% 14.29% 0.00% 0.00% 0.00% 16.67% -
  Horiz. % 133.33% 133.33% 116.67% 116.67% 116.67% 116.67% 100.00%
Div Payout % 36.72 % 38.83 % 40.38 % 41.89 % 43.33 % 43.89 % 36.82 % -0.18%
  QoQ % -5.43% -3.84% -3.60% -3.32% -1.28% 19.20% -
  Horiz. % 99.73% 105.46% 109.67% 113.77% 117.68% 119.20% 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 12.27 % 11.85 % 10.31 % 9.81 % 9.39 % 9.71 % 10.19 % 13.22%
  QoQ % 3.54% 14.94% 5.10% 4.47% -3.30% -4.71% -
  Horiz. % 120.41% 116.29% 101.18% 96.27% 92.15% 95.29% 100.00%
ROE 13.28 % 12.88 % 11.40 % 11.60 % 10.92 % 10.78 % 11.64 % 9.21%
  QoQ % 3.11% 12.98% -1.72% 6.23% 1.30% -7.39% -
  Horiz. % 114.09% 110.65% 97.94% 99.66% 93.81% 92.61% 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 46.76 45.51 44.70 45.58 45.51 43.78 41.86 7.68%
  QoQ % 2.75% 1.81% -1.93% 0.15% 3.95% 4.59% -
  Horiz. % 111.71% 108.72% 106.78% 108.89% 108.72% 104.59% 100.00%
EPS 5.45 5.15 4.33 4.18 4.04 3.99 4.07 21.55%
  QoQ % 5.83% 18.94% 3.59% 3.47% 1.25% -1.97% -
  Horiz. % 133.91% 126.54% 106.39% 102.70% 99.26% 98.03% 100.00%
DPS 2.00 2.00 1.75 1.75 1.75 1.75 1.50 21.21%
  QoQ % 0.00% 14.29% 0.00% 0.00% 0.00% 16.67% -
  Horiz. % 133.33% 133.33% 116.67% 116.67% 116.67% 116.67% 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 46.76 45.51 44.70 45.58 45.51 43.78 41.86 7.68%
  QoQ % 2.75% 1.81% -1.93% 0.15% 3.95% 4.59% -
  Horiz. % 111.71% 108.72% 106.78% 108.89% 108.72% 104.59% 100.00%
EPS 5.45 5.15 4.33 4.18 4.04 3.99 4.07 21.55%
  QoQ % 5.83% 18.94% 3.59% 3.47% 1.25% -1.97% -
  Horiz. % 133.91% 126.54% 106.39% 102.70% 99.26% 98.03% 100.00%
DPS 2.00 2.00 1.75 1.75 1.75 1.75 1.50 21.21%
  QoQ % 0.00% 14.29% 0.00% 0.00% 0.00% 16.67% -
  Horiz. % 133.33% 133.33% 116.67% 116.67% 116.67% 116.67% 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 1.24 1.22 1.16 1.46 1.51 1.53 1.97 -26.62%
  QoQ % 1.64% 5.17% -20.55% -3.31% -1.31% -22.34% -
  Horiz. % 62.94% 61.93% 58.88% 74.11% 76.65% 77.66% 100.00%
P/EPS 10.65 10.78 12.00 15.92 16.96 16.80 20.25 -34.92%
  QoQ % -1.21% -10.17% -24.62% -6.13% 0.95% -17.04% -
  Horiz. % 52.59% 53.23% 59.26% 78.62% 83.75% 82.96% 100.00%
EY 9.39 9.28 8.33 6.28 5.90 5.95 4.94 53.63%
  QoQ % 1.19% 11.40% 32.64% 6.44% -0.84% 20.45% -
  Horiz. % 190.08% 187.85% 168.62% 127.13% 119.43% 120.45% 100.00%
DY 3.45 3.60 3.37 2.63 2.55 2.61 1.82 53.35%
  QoQ % -4.17% 6.82% 28.14% 3.14% -2.30% 43.41% -
  Horiz. % 189.56% 197.80% 185.16% 144.51% 140.11% 143.41% 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 23/05/18 13/02/18 -
Price 0.7100 0.5650 0.5900 0.6100 0.7250 0.6950 0.7800 -
P/RPS 1.52 1.24 1.32 1.34 1.59 1.59 1.86 -12.62%
  QoQ % 22.58% -6.06% -1.49% -15.72% 0.00% -14.52% -
  Horiz. % 81.72% 66.67% 70.97% 72.04% 85.48% 85.48% 100.00%
P/EPS 13.04 10.97 13.61 14.60 17.95 17.43 19.14 -22.63%
  QoQ % 18.87% -19.40% -6.78% -18.66% 2.98% -8.93% -
  Horiz. % 68.13% 57.31% 71.11% 76.28% 93.78% 91.07% 100.00%
EY 7.67 9.12 7.35 6.85 5.57 5.74 5.22 29.34%
  QoQ % -15.90% 24.08% 7.30% 22.98% -2.96% 9.96% -
  Horiz. % 146.93% 174.71% 140.80% 131.23% 106.70% 109.96% 100.00%
DY 2.82 3.54 2.97 2.87 2.41 2.52 1.92 29.30%
  QoQ % -20.34% 19.19% 3.48% 19.09% -4.37% 31.25% -
  Horiz. % 146.88% 184.38% 154.69% 149.48% 125.52% 131.25% 100.00%
P/NAPS 1.73 1.41 1.55 1.69 1.96 1.88 2.23 -15.61%
  QoQ % 22.70% -9.03% -8.28% -13.78% 4.26% -15.70% -
  Horiz. % 77.58% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers