Highlights

[BOILERM] QoQ TTM Result on 2017-03-31 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 24-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Mar-2017  [#4]
Profit Trend QoQ -     8.81%    YoY -     -25.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 216,000 222,234 220,905 237,190 246,484 247,148 261,811 -12.00%
  QoQ % -2.81% 0.60% -6.87% -3.77% -0.27% -5.60% -
  Horiz. % 82.50% 84.88% 84.38% 90.60% 94.15% 94.40% 100.00%
PBT 30,262 31,574 30,019 32,391 28,815 27,662 37,979 -14.02%
  QoQ % -4.16% 5.18% -7.32% 12.41% 4.17% -27.17% -
  Horiz. % 79.68% 83.14% 79.04% 85.29% 75.87% 72.83% 100.00%
Tax -8,262 -8,303 -7,906 -8,533 -7,123 -6,006 -8,315 -0.42%
  QoQ % 0.49% -5.02% 7.35% -19.80% -18.60% 27.77% -
  Horiz. % 99.36% 99.86% 95.08% 102.62% 85.66% 72.23% 100.00%
NP 22,000 23,271 22,113 23,858 21,692 21,656 29,664 -18.02%
  QoQ % -5.46% 5.24% -7.31% 9.99% 0.17% -27.00% -
  Horiz. % 74.16% 78.45% 74.54% 80.43% 73.13% 73.00% 100.00%
NP to SH 21,024 22,478 21,351 23,053 21,187 21,320 29,378 -19.94%
  QoQ % -6.47% 5.28% -7.38% 8.81% -0.62% -27.43% -
  Horiz. % 71.56% 76.51% 72.68% 78.47% 72.12% 72.57% 100.00%
Tax Rate 27.30 % 26.30 % 26.34 % 26.34 % 24.72 % 21.71 % 21.89 % 15.82%
  QoQ % 3.80% -0.15% 0.00% 6.55% 13.86% -0.82% -
  Horiz. % 124.71% 120.15% 120.33% 120.33% 112.93% 99.18% 100.00%
Total Cost 194,000 198,963 198,792 213,332 224,792 225,492 232,147 -11.25%
  QoQ % -2.49% 0.09% -6.82% -5.10% -0.31% -2.87% -
  Horiz. % 83.57% 85.71% 85.63% 91.90% 96.83% 97.13% 100.00%
Net Worth 180,599 175,440 175,440 170,280 159,960 159,960 164,735 6.30%
  QoQ % 2.94% 0.00% 3.03% 6.45% 0.00% -2.90% -
  Horiz. % 109.63% 106.50% 106.50% 103.37% 97.10% 97.10% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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 % 36.82 % 34.43 % 36.25 % 33.57 % 36.53 % 36.30 % 26.35 % 24.91%
  QoQ % 6.94% -5.02% 7.98% -8.10% 0.63% 37.76% -
  Horiz. % 139.73% 130.66% 137.57% 127.40% 138.63% 137.76% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 180,599 175,440 175,440 170,280 159,960 159,960 164,735 6.30%
  QoQ % 2.94% 0.00% 3.03% 6.45% 0.00% -2.90% -
  Horiz. % 109.63% 106.50% 106.50% 103.37% 97.10% 97.10% 100.00%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 514,800 0.15%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.23% -
  Horiz. % 100.23% 100.23% 100.23% 100.23% 100.23% 100.23% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 10.19 % 10.47 % 10.01 % 10.06 % 8.80 % 8.76 % 11.33 % -6.81%
  QoQ % -2.67% 4.60% -0.50% 14.32% 0.46% -22.68% -
  Horiz. % 89.94% 92.41% 88.35% 88.79% 77.67% 77.32% 100.00%
ROE 11.64 % 12.81 % 12.17 % 13.54 % 13.25 % 13.33 % 17.83 % -24.69%
  QoQ % -9.13% 5.26% -10.12% 2.19% -0.60% -25.24% -
  Horiz. % 65.28% 71.85% 68.26% 75.94% 74.31% 74.76% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 41.86 43.07 42.81 45.97 47.77 47.90 50.86 -12.14%
  QoQ % -2.81% 0.61% -6.87% -3.77% -0.27% -5.82% -
  Horiz. % 82.30% 84.68% 84.17% 90.39% 93.92% 94.18% 100.00%
EPS 4.07 4.36 4.14 4.47 4.11 4.13 5.71 -20.16%
  QoQ % -6.65% 5.31% -7.38% 8.76% -0.48% -27.67% -
  Horiz. % 71.28% 76.36% 72.50% 78.28% 71.98% 72.33% 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 0.3500 0.3400 0.3400 0.3300 0.3100 0.3100 0.3200 6.14%
  QoQ % 2.94% 0.00% 3.03% 6.45% 0.00% -3.12% -
  Horiz. % 109.38% 106.25% 106.25% 103.13% 96.88% 96.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 41.86 43.07 42.81 45.97 47.77 47.90 50.74 -12.01%
  QoQ % -2.81% 0.61% -6.87% -3.77% -0.27% -5.60% -
  Horiz. % 82.50% 84.88% 84.37% 90.60% 94.15% 94.40% 100.00%
EPS 4.07 4.36 4.14 4.47 4.11 4.13 5.69 -19.97%
  QoQ % -6.65% 5.31% -7.38% 8.76% -0.48% -27.42% -
  Horiz. % 71.53% 76.63% 72.76% 78.56% 72.23% 72.58% 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 0.3500 0.3400 0.3400 0.3300 0.3100 0.3100 0.3193 6.29%
  QoQ % 2.94% 0.00% 3.03% 6.45% 0.00% -2.91% -
  Horiz. % 109.61% 106.48% 106.48% 103.35% 97.09% 97.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.8250 0.9100 0.9350 0.8450 0.8150 0.9950 1.0200 -
P/RPS 1.97 2.11 2.18 1.84 1.71 2.08 2.01 -1.33%
  QoQ % -6.64% -3.21% 18.48% 7.60% -17.79% 3.48% -
  Horiz. % 98.01% 104.98% 108.46% 91.54% 85.07% 103.48% 100.00%
P/EPS 20.25 20.89 22.60 18.91 19.85 24.08 17.87 8.67%
  QoQ % -3.06% -7.57% 19.51% -4.74% -17.57% 34.75% -
  Horiz. % 113.32% 116.90% 126.47% 105.82% 111.08% 134.75% 100.00%
EY 4.94 4.79 4.43 5.29 5.04 4.15 5.59 -7.89%
  QoQ % 3.13% 8.13% -16.26% 4.96% 21.45% -25.76% -
  Horiz. % 88.37% 85.69% 79.25% 94.63% 90.16% 74.24% 100.00%
DY 1.82 1.65 1.60 1.78 1.84 1.51 1.47 15.26%
  QoQ % 10.30% 3.12% -10.11% -3.26% 21.85% 2.72% -
  Horiz. % 123.81% 112.24% 108.84% 121.09% 125.17% 102.72% 100.00%
P/NAPS 2.36 2.68 2.75 2.56 2.63 3.21 3.19 -18.16%
  QoQ % -11.94% -2.55% 7.42% -2.66% -18.07% 0.63% -
  Horiz. % 73.98% 84.01% 86.21% 80.25% 82.45% 100.63% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 13/02/18 22/11/17 22/08/17 24/05/17 22/02/17 17/11/16 17/08/16 -
Price 0.7800 0.8350 0.9000 1.0500 0.8800 0.8600 1.0300 -
P/RPS 1.86 1.94 2.10 2.28 1.84 1.80 2.03 -5.65%
  QoQ % -4.12% -7.62% -7.89% 23.91% 2.22% -11.33% -
  Horiz. % 91.63% 95.57% 103.45% 112.32% 90.64% 88.67% 100.00%
P/EPS 19.14 19.17 21.75 23.50 21.43 20.81 18.05 3.98%
  QoQ % -0.16% -11.86% -7.45% 9.66% 2.98% 15.29% -
  Horiz. % 106.04% 106.20% 120.50% 130.19% 118.73% 115.29% 100.00%
EY 5.22 5.22 4.60 4.25 4.67 4.80 5.54 -3.88%
  QoQ % 0.00% 13.48% 8.24% -8.99% -2.71% -13.36% -
  Horiz. % 94.22% 94.22% 83.03% 76.71% 84.30% 86.64% 100.00%
DY 1.92 1.80 1.67 1.43 1.70 1.74 1.46 19.97%
  QoQ % 6.67% 7.78% 16.78% -15.88% -2.30% 19.18% -
  Horiz. % 131.51% 123.29% 114.38% 97.95% 116.44% 119.18% 100.00%
P/NAPS 2.23 2.46 2.65 3.18 2.84 2.77 3.22 -21.67%
  QoQ % -9.35% -7.17% -16.67% 11.97% 2.53% -13.98% -
  Horiz. % 69.25% 76.40% 82.30% 98.76% 88.20% 86.02% 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.
 


 

290  282  534  1175 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 CAREPLS 0.365-0.03 
 DGB 0.1250.00 
 SUPERMX 1.76-0.10 
 HSI-C7K 0.20+0.005 
 KNM 0.315-0.005 
 HSI-H8K 0.255-0.015 
 EDEN 0.220.00 
 MTOUCHE 0.175+0.01 
 ARMADA 0.405-0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers