Highlights

[BOILERM] QoQ TTM Result on 2016-12-31 [#3]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 22-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Dec-2016  [#3]
Profit Trend QoQ -     -0.62%    YoY -     -38.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 222,234 220,905 237,190 246,484 247,148 261,811 260,109 -9.95%
  QoQ % 0.60% -6.87% -3.77% -0.27% -5.60% 0.65% -
  Horiz. % 85.44% 84.93% 91.19% 94.76% 95.02% 100.65% 100.00%
PBT 31,574 30,019 32,391 28,815 27,662 37,979 39,582 -13.98%
  QoQ % 5.18% -7.32% 12.41% 4.17% -27.17% -4.05% -
  Horiz. % 79.77% 75.84% 81.83% 72.80% 69.89% 95.95% 100.00%
Tax -8,303 -7,906 -8,533 -7,123 -6,006 -8,315 -8,692 -3.00%
  QoQ % -5.02% 7.35% -19.80% -18.60% 27.77% 4.34% -
  Horiz. % 95.52% 90.96% 98.17% 81.95% 69.10% 95.66% 100.00%
NP 23,271 22,113 23,858 21,692 21,656 29,664 30,890 -17.19%
  QoQ % 5.24% -7.31% 9.99% 0.17% -27.00% -3.97% -
  Horiz. % 75.34% 71.59% 77.24% 70.22% 70.11% 96.03% 100.00%
NP to SH 22,478 21,351 23,053 21,187 21,320 29,378 30,767 -18.87%
  QoQ % 5.28% -7.38% 8.81% -0.62% -27.43% -4.51% -
  Horiz. % 73.06% 69.40% 74.93% 68.86% 69.30% 95.49% 100.00%
Tax Rate 26.30 % 26.34 % 26.34 % 24.72 % 21.71 % 21.89 % 21.96 % 12.76%
  QoQ % -0.15% 0.00% 6.55% 13.86% -0.82% -0.32% -
  Horiz. % 119.76% 119.95% 119.95% 112.57% 98.86% 99.68% 100.00%
Total Cost 198,963 198,792 213,332 224,792 225,492 232,147 229,219 -9.00%
  QoQ % 0.09% -6.82% -5.10% -0.31% -2.87% 1.28% -
  Horiz. % 86.80% 86.73% 93.07% 98.07% 98.37% 101.28% 100.00%
Net Worth 175,440 175,440 170,280 159,960 159,960 164,735 159,960 6.35%
  QoQ % 0.00% 3.03% 6.45% 0.00% -2.90% 2.99% -
  Horiz. % 109.68% 109.68% 106.45% 100.00% 100.00% 102.99% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 7,740 7,740 7,740 7,740 7,740 7,740 7,740 -
  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%
Div Payout % 34.43 % 36.25 % 33.57 % 36.53 % 36.30 % 26.35 % 25.16 % 23.24%
  QoQ % -5.02% 7.98% -8.10% 0.63% 37.76% 4.73% -
  Horiz. % 136.84% 144.08% 133.43% 145.19% 144.28% 104.73% 100.00%
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 175,440 175,440 170,280 159,960 159,960 164,735 159,960 6.35%
  QoQ % 0.00% 3.03% 6.45% 0.00% -2.90% 2.99% -
  Horiz. % 109.68% 109.68% 106.45% 100.00% 100.00% 102.99% 100.00%
NOSH 516,000 516,000 516,000 516,000 516,000 514,800 516,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.23% -0.23% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 99.77% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 10.47 % 10.01 % 10.06 % 8.80 % 8.76 % 11.33 % 11.88 % -8.07%
  QoQ % 4.60% -0.50% 14.32% 0.46% -22.68% -4.63% -
  Horiz. % 88.13% 84.26% 84.68% 74.07% 73.74% 95.37% 100.00%
ROE 12.81 % 12.17 % 13.54 % 13.25 % 13.33 % 17.83 % 19.23 % -23.71%
  QoQ % 5.26% -10.12% 2.19% -0.60% -25.24% -7.28% -
  Horiz. % 66.61% 63.29% 70.41% 68.90% 69.32% 92.72% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 43.07 42.81 45.97 47.77 47.90 50.86 50.41 -9.95%
  QoQ % 0.61% -6.87% -3.77% -0.27% -5.82% 0.89% -
  Horiz. % 85.44% 84.92% 91.19% 94.76% 95.02% 100.89% 100.00%
EPS 4.36 4.14 4.47 4.11 4.13 5.71 5.96 -18.80%
  QoQ % 5.31% -7.38% 8.76% -0.48% -27.67% -4.19% -
  Horiz. % 73.15% 69.46% 75.00% 68.96% 69.30% 95.81% 100.00%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 1.50 -
  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%
NAPS 0.3400 0.3400 0.3300 0.3100 0.3100 0.3200 0.3100 6.35%
  QoQ % 0.00% 3.03% 6.45% 0.00% -3.12% 3.23% -
  Horiz. % 109.68% 109.68% 106.45% 100.00% 100.00% 103.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 43.07 42.81 45.97 47.77 47.90 50.74 50.41 -9.95%
  QoQ % 0.61% -6.87% -3.77% -0.27% -5.60% 0.65% -
  Horiz. % 85.44% 84.92% 91.19% 94.76% 95.02% 100.65% 100.00%
EPS 4.36 4.14 4.47 4.11 4.13 5.69 5.96 -18.80%
  QoQ % 5.31% -7.38% 8.76% -0.48% -27.42% -4.53% -
  Horiz. % 73.15% 69.46% 75.00% 68.96% 69.30% 95.47% 100.00%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 1.50 -
  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%
NAPS 0.3400 0.3400 0.3300 0.3100 0.3100 0.3193 0.3100 6.35%
  QoQ % 0.00% 3.03% 6.45% 0.00% -2.91% 3.00% -
  Horiz. % 109.68% 109.68% 106.45% 100.00% 100.00% 103.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.9100 0.9350 0.8450 0.8150 0.9950 1.0200 1.0200 -
P/RPS 2.11 2.18 1.84 1.71 2.08 2.01 2.02 2.95%
  QoQ % -3.21% 18.48% 7.60% -17.79% 3.48% -0.50% -
  Horiz. % 104.46% 107.92% 91.09% 84.65% 102.97% 99.50% 100.00%
P/EPS 20.89 22.60 18.91 19.85 24.08 17.87 17.11 14.22%
  QoQ % -7.57% 19.51% -4.74% -17.57% 34.75% 4.44% -
  Horiz. % 122.09% 132.09% 110.52% 116.01% 140.74% 104.44% 100.00%
EY 4.79 4.43 5.29 5.04 4.15 5.59 5.85 -12.47%
  QoQ % 8.13% -16.26% 4.96% 21.45% -25.76% -4.44% -
  Horiz. % 81.88% 75.73% 90.43% 86.15% 70.94% 95.56% 100.00%
DY 1.65 1.60 1.78 1.84 1.51 1.47 1.47 8.00%
  QoQ % 3.12% -10.11% -3.26% 21.85% 2.72% 0.00% -
  Horiz. % 112.24% 108.84% 121.09% 125.17% 102.72% 100.00% 100.00%
P/NAPS 2.68 2.75 2.56 2.63 3.21 3.19 3.29 -12.77%
  QoQ % -2.55% 7.42% -2.66% -18.07% 0.63% -3.04% -
  Horiz. % 81.46% 83.59% 77.81% 79.94% 97.57% 96.96% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 22/08/17 24/05/17 22/02/17 17/11/16 17/08/16 27/05/16 -
Price 0.8350 0.9000 1.0500 0.8800 0.8600 1.0300 1.0300 -
P/RPS 1.94 2.10 2.28 1.84 1.80 2.03 2.04 -3.29%
  QoQ % -7.62% -7.89% 23.91% 2.22% -11.33% -0.49% -
  Horiz. % 95.10% 102.94% 111.76% 90.20% 88.24% 99.51% 100.00%
P/EPS 19.17 21.75 23.50 21.43 20.81 18.05 17.27 7.20%
  QoQ % -11.86% -7.45% 9.66% 2.98% 15.29% 4.52% -
  Horiz. % 111.00% 125.94% 136.07% 124.09% 120.50% 104.52% 100.00%
EY 5.22 4.60 4.25 4.67 4.80 5.54 5.79 -6.67%
  QoQ % 13.48% 8.24% -8.99% -2.71% -13.36% -4.32% -
  Horiz. % 90.16% 79.45% 73.40% 80.66% 82.90% 95.68% 100.00%
DY 1.80 1.67 1.43 1.70 1.74 1.46 1.46 14.96%
  QoQ % 7.78% 16.78% -15.88% -2.30% 19.18% 0.00% -
  Horiz. % 123.29% 114.38% 97.95% 116.44% 119.18% 100.00% 100.00%
P/NAPS 2.46 2.65 3.18 2.84 2.77 3.22 3.32 -18.10%
  QoQ % -7.17% -16.67% 11.97% 2.53% -13.98% -3.01% -
  Horiz. % 74.10% 79.82% 95.78% 85.54% 83.43% 96.99% 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

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers