Highlights

[BOILERM] QoQ TTM Result on 2017-12-31 [#3]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 13-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     -6.47%    YoY -     -0.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 235,206 234,807 225,907 216,000 222,234 220,905 237,190 -0.56%
  QoQ % 0.17% 3.94% 4.59% -2.81% 0.60% -6.87% -
  Horiz. % 99.16% 99.00% 95.24% 91.07% 93.69% 93.13% 100.00%
PBT 32,230 30,626 30,205 30,262 31,574 30,019 32,391 -0.33%
  QoQ % 5.24% 1.39% -0.19% -4.16% 5.18% -7.32% -
  Horiz. % 99.50% 94.55% 93.25% 93.43% 97.48% 92.68% 100.00%
Tax -9,148 -8,566 -8,278 -8,262 -8,303 -7,906 -8,533 4.74%
  QoQ % -6.79% -3.48% -0.19% 0.49% -5.02% 7.35% -
  Horiz. % 107.21% 100.39% 97.01% 96.82% 97.30% 92.65% 100.00%
NP 23,082 22,060 21,927 22,000 23,271 22,113 23,858 -2.18%
  QoQ % 4.63% 0.61% -0.33% -5.46% 5.24% -7.31% -
  Horiz. % 96.75% 92.46% 91.91% 92.21% 97.54% 92.69% 100.00%
NP to SH 21,555 20,841 20,575 21,024 22,478 21,351 23,053 -4.38%
  QoQ % 3.43% 1.29% -2.14% -6.47% 5.28% -7.38% -
  Horiz. % 93.50% 90.40% 89.25% 91.20% 97.51% 92.62% 100.00%
Tax Rate 28.38 % 27.97 % 27.41 % 27.30 % 26.30 % 26.34 % 26.34 % 5.09%
  QoQ % 1.47% 2.04% 0.40% 3.80% -0.15% 0.00% -
  Horiz. % 107.74% 106.19% 104.06% 103.64% 99.85% 100.00% 100.00%
Total Cost 212,124 212,747 203,980 194,000 198,963 198,792 213,332 -0.38%
  QoQ % -0.29% 4.30% 5.14% -2.49% 0.09% -6.82% -
  Horiz. % 99.43% 99.73% 95.62% 90.94% 93.26% 93.18% 100.00%
Net Worth 185,760 190,920 190,920 180,599 175,440 175,440 170,280 5.97%
  QoQ % -2.70% 0.00% 5.71% 2.94% 0.00% 3.03% -
  Horiz. % 109.09% 112.12% 112.12% 106.06% 103.03% 103.03% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 9,030 9,030 9,030 7,740 7,740 7,740 7,740 10.81%
  QoQ % 0.00% 0.00% 16.67% 0.00% 0.00% 0.00% -
  Horiz. % 116.67% 116.67% 116.67% 100.00% 100.00% 100.00% 100.00%
Div Payout % 41.89 % 43.33 % 43.89 % 36.82 % 34.43 % 36.25 % 33.57 % 15.89%
  QoQ % -3.32% -1.28% 19.20% 6.94% -5.02% 7.98% -
  Horiz. % 124.78% 129.07% 130.74% 109.68% 102.56% 107.98% 100.00%
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 185,760 190,920 190,920 180,599 175,440 175,440 170,280 5.97%
  QoQ % -2.70% 0.00% 5.71% 2.94% 0.00% 3.03% -
  Horiz. % 109.09% 112.12% 112.12% 106.06% 103.03% 103.03% 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 9.81 % 9.39 % 9.71 % 10.19 % 10.47 % 10.01 % 10.06 % -1.66%
  QoQ % 4.47% -3.30% -4.71% -2.67% 4.60% -0.50% -
  Horiz. % 97.51% 93.34% 96.52% 101.29% 104.08% 99.50% 100.00%
ROE 11.60 % 10.92 % 10.78 % 11.64 % 12.81 % 12.17 % 13.54 % -9.79%
  QoQ % 6.23% 1.30% -7.39% -9.13% 5.26% -10.12% -
  Horiz. % 85.67% 80.65% 79.62% 85.97% 94.61% 89.88% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 45.58 45.51 43.78 41.86 43.07 42.81 45.97 -0.57%
  QoQ % 0.15% 3.95% 4.59% -2.81% 0.61% -6.87% -
  Horiz. % 99.15% 99.00% 95.24% 91.06% 93.69% 93.13% 100.00%
EPS 4.18 4.04 3.99 4.07 4.36 4.14 4.47 -4.37%
  QoQ % 3.47% 1.25% -1.97% -6.65% 5.31% -7.38% -
  Horiz. % 93.51% 90.38% 89.26% 91.05% 97.54% 92.62% 100.00%
DPS 1.75 1.75 1.75 1.50 1.50 1.50 1.50 10.81%
  QoQ % 0.00% 0.00% 16.67% 0.00% 0.00% 0.00% -
  Horiz. % 116.67% 116.67% 116.67% 100.00% 100.00% 100.00% 100.00%
NAPS 0.3600 0.3700 0.3700 0.3500 0.3400 0.3400 0.3300 5.97%
  QoQ % -2.70% 0.00% 5.71% 2.94% 0.00% 3.03% -
  Horiz. % 109.09% 112.12% 112.12% 106.06% 103.03% 103.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 45.58 45.51 43.78 41.86 43.07 42.81 45.97 -0.57%
  QoQ % 0.15% 3.95% 4.59% -2.81% 0.61% -6.87% -
  Horiz. % 99.15% 99.00% 95.24% 91.06% 93.69% 93.13% 100.00%
EPS 4.18 4.04 3.99 4.07 4.36 4.14 4.47 -4.37%
  QoQ % 3.47% 1.25% -1.97% -6.65% 5.31% -7.38% -
  Horiz. % 93.51% 90.38% 89.26% 91.05% 97.54% 92.62% 100.00%
DPS 1.75 1.75 1.75 1.50 1.50 1.50 1.50 10.81%
  QoQ % 0.00% 0.00% 16.67% 0.00% 0.00% 0.00% -
  Horiz. % 116.67% 116.67% 116.67% 100.00% 100.00% 100.00% 100.00%
NAPS 0.3600 0.3700 0.3700 0.3500 0.3400 0.3400 0.3300 5.97%
  QoQ % -2.70% 0.00% 5.71% 2.94% 0.00% 3.03% -
  Horiz. % 109.09% 112.12% 112.12% 106.06% 103.03% 103.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.6650 0.6850 0.6700 0.8250 0.9100 0.9350 0.8450 -
P/RPS 1.46 1.51 1.53 1.97 2.11 2.18 1.84 -14.28%
  QoQ % -3.31% -1.31% -22.34% -6.64% -3.21% 18.48% -
  Horiz. % 79.35% 82.07% 83.15% 107.07% 114.67% 118.48% 100.00%
P/EPS 15.92 16.96 16.80 20.25 20.89 22.60 18.91 -10.83%
  QoQ % -6.13% 0.95% -17.04% -3.06% -7.57% 19.51% -
  Horiz. % 84.19% 89.69% 88.84% 107.09% 110.47% 119.51% 100.00%
EY 6.28 5.90 5.95 4.94 4.79 4.43 5.29 12.10%
  QoQ % 6.44% -0.84% 20.45% 3.13% 8.13% -16.26% -
  Horiz. % 118.71% 111.53% 112.48% 93.38% 90.55% 83.74% 100.00%
DY 2.63 2.55 2.61 1.82 1.65 1.60 1.78 29.69%
  QoQ % 3.14% -2.30% 43.41% 10.30% 3.12% -10.11% -
  Horiz. % 147.75% 143.26% 146.63% 102.25% 92.70% 89.89% 100.00%
P/NAPS 1.85 1.85 1.81 2.36 2.68 2.75 2.56 -19.45%
  QoQ % 0.00% 2.21% -23.31% -11.94% -2.55% 7.42% -
  Horiz. % 72.27% 72.27% 70.70% 92.19% 104.69% 107.42% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 23/08/18 23/05/18 13/02/18 22/11/17 22/08/17 24/05/17 -
Price 0.6100 0.7250 0.6950 0.7800 0.8350 0.9000 1.0500 -
P/RPS 1.34 1.59 1.59 1.86 1.94 2.10 2.28 -29.81%
  QoQ % -15.72% 0.00% -14.52% -4.12% -7.62% -7.89% -
  Horiz. % 58.77% 69.74% 69.74% 81.58% 85.09% 92.11% 100.00%
P/EPS 14.60 17.95 17.43 19.14 19.17 21.75 23.50 -27.17%
  QoQ % -18.66% 2.98% -8.93% -0.16% -11.86% -7.45% -
  Horiz. % 62.13% 76.38% 74.17% 81.45% 81.57% 92.55% 100.00%
EY 6.85 5.57 5.74 5.22 5.22 4.60 4.25 37.43%
  QoQ % 22.98% -2.96% 9.96% 0.00% 13.48% 8.24% -
  Horiz. % 161.18% 131.06% 135.06% 122.82% 122.82% 108.24% 100.00%
DY 2.87 2.41 2.52 1.92 1.80 1.67 1.43 59.04%
  QoQ % 19.09% -4.37% 31.25% 6.67% 7.78% 16.78% -
  Horiz. % 200.70% 168.53% 176.22% 134.27% 125.87% 116.78% 100.00%
P/NAPS 1.69 1.96 1.88 2.23 2.46 2.65 3.18 -34.36%
  QoQ % -13.78% 4.26% -15.70% -9.35% -7.17% -16.67% -
  Horiz. % 53.14% 61.64% 59.12% 70.13% 77.36% 83.33% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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!
PARTNERS & BROKERS