Highlights

[BOILERM] QoQ TTM Result on 2018-03-31 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 23-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Mar-2018  [#4]
Profit Trend QoQ -     -2.14%    YoY -     -10.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 230,637 235,206 234,807 225,907 216,000 222,234 220,905 2.91%
  QoQ % -1.94% 0.17% 3.94% 4.59% -2.81% 0.60% -
  Horiz. % 104.41% 106.47% 106.29% 102.26% 97.78% 100.60% 100.00%
PBT 32,644 32,230 30,626 30,205 30,262 31,574 30,019 5.73%
  QoQ % 1.28% 5.24% 1.39% -0.19% -4.16% 5.18% -
  Horiz. % 108.74% 107.37% 102.02% 100.62% 100.81% 105.18% 100.00%
Tax -8,862 -9,148 -8,566 -8,278 -8,262 -8,303 -7,906 7.88%
  QoQ % 3.13% -6.79% -3.48% -0.19% 0.49% -5.02% -
  Horiz. % 112.09% 115.71% 108.35% 104.71% 104.50% 105.02% 100.00%
NP 23,782 23,082 22,060 21,927 22,000 23,271 22,113 4.96%
  QoQ % 3.03% 4.63% 0.61% -0.33% -5.46% 5.24% -
  Horiz. % 107.55% 104.38% 99.76% 99.16% 99.49% 105.24% 100.00%
NP to SH 22,362 21,555 20,841 20,575 21,024 22,478 21,351 3.12%
  QoQ % 3.74% 3.43% 1.29% -2.14% -6.47% 5.28% -
  Horiz. % 104.74% 100.96% 97.61% 96.37% 98.47% 105.28% 100.00%
Tax Rate 27.15 % 28.38 % 27.97 % 27.41 % 27.30 % 26.30 % 26.34 % 2.03%
  QoQ % -4.33% 1.47% 2.04% 0.40% 3.80% -0.15% -
  Horiz. % 103.08% 107.74% 106.19% 104.06% 103.64% 99.85% 100.00%
Total Cost 206,855 212,124 212,747 203,980 194,000 198,963 198,792 2.68%
  QoQ % -2.48% -0.29% 4.30% 5.14% -2.49% 0.09% -
  Horiz. % 104.06% 106.71% 107.02% 102.61% 97.59% 100.09% 100.00%
Net Worth 196,079 185,760 190,920 190,920 180,599 175,440 175,440 7.68%
  QoQ % 5.56% -2.70% 0.00% 5.71% 2.94% 0.00% -
  Horiz. % 111.76% 105.88% 108.82% 108.82% 102.94% 100.00% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 9,030 9,030 9,030 9,030 7,740 7,740 7,740 10.79%
  QoQ % 0.00% 0.00% 0.00% 16.67% 0.00% 0.00% -
  Horiz. % 116.67% 116.67% 116.67% 116.67% 100.00% 100.00% 100.00%
Div Payout % 40.38 % 41.89 % 43.33 % 43.89 % 36.82 % 34.43 % 36.25 % 7.44%
  QoQ % -3.60% -3.32% -1.28% 19.20% 6.94% -5.02% -
  Horiz. % 111.39% 115.56% 119.53% 121.08% 101.57% 94.98% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 196,079 185,760 190,920 190,920 180,599 175,440 175,440 7.68%
  QoQ % 5.56% -2.70% 0.00% 5.71% 2.94% 0.00% -
  Horiz. % 111.76% 105.88% 108.82% 108.82% 102.94% 100.00% 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 10.31 % 9.81 % 9.39 % 9.71 % 10.19 % 10.47 % 10.01 % 1.98%
  QoQ % 5.10% 4.47% -3.30% -4.71% -2.67% 4.60% -
  Horiz. % 103.00% 98.00% 93.81% 97.00% 101.80% 104.60% 100.00%
ROE 11.40 % 11.60 % 10.92 % 10.78 % 11.64 % 12.81 % 12.17 % -4.25%
  QoQ % -1.72% 6.23% 1.30% -7.39% -9.13% 5.26% -
  Horiz. % 93.67% 95.32% 89.73% 88.58% 95.65% 105.26% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 44.70 45.58 45.51 43.78 41.86 43.07 42.81 2.91%
  QoQ % -1.93% 0.15% 3.95% 4.59% -2.81% 0.61% -
  Horiz. % 104.41% 106.47% 106.31% 102.27% 97.78% 100.61% 100.00%
EPS 4.33 4.18 4.04 3.99 4.07 4.36 4.14 3.03%
  QoQ % 3.59% 3.47% 1.25% -1.97% -6.65% 5.31% -
  Horiz. % 104.59% 100.97% 97.58% 96.38% 98.31% 105.31% 100.00%
DPS 1.75 1.75 1.75 1.75 1.50 1.50 1.50 10.79%
  QoQ % 0.00% 0.00% 0.00% 16.67% 0.00% 0.00% -
  Horiz. % 116.67% 116.67% 116.67% 116.67% 100.00% 100.00% 100.00%
NAPS 0.3800 0.3600 0.3700 0.3700 0.3500 0.3400 0.3400 7.68%
  QoQ % 5.56% -2.70% 0.00% 5.71% 2.94% 0.00% -
  Horiz. % 111.76% 105.88% 108.82% 108.82% 102.94% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 44.70 45.58 45.51 43.78 41.86 43.07 42.81 2.91%
  QoQ % -1.93% 0.15% 3.95% 4.59% -2.81% 0.61% -
  Horiz. % 104.41% 106.47% 106.31% 102.27% 97.78% 100.61% 100.00%
EPS 4.33 4.18 4.04 3.99 4.07 4.36 4.14 3.03%
  QoQ % 3.59% 3.47% 1.25% -1.97% -6.65% 5.31% -
  Horiz. % 104.59% 100.97% 97.58% 96.38% 98.31% 105.31% 100.00%
DPS 1.75 1.75 1.75 1.75 1.50 1.50 1.50 10.79%
  QoQ % 0.00% 0.00% 0.00% 16.67% 0.00% 0.00% -
  Horiz. % 116.67% 116.67% 116.67% 116.67% 100.00% 100.00% 100.00%
NAPS 0.3800 0.3600 0.3700 0.3700 0.3500 0.3400 0.3400 7.68%
  QoQ % 5.56% -2.70% 0.00% 5.71% 2.94% 0.00% -
  Horiz. % 111.76% 105.88% 108.82% 108.82% 102.94% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.5200 0.6650 0.6850 0.6700 0.8250 0.9100 0.9350 -
P/RPS 1.16 1.46 1.51 1.53 1.97 2.11 2.18 -34.26%
  QoQ % -20.55% -3.31% -1.31% -22.34% -6.64% -3.21% -
  Horiz. % 53.21% 66.97% 69.27% 70.18% 90.37% 96.79% 100.00%
P/EPS 12.00 15.92 16.96 16.80 20.25 20.89 22.60 -34.35%
  QoQ % -24.62% -6.13% 0.95% -17.04% -3.06% -7.57% -
  Horiz. % 53.10% 70.44% 75.04% 74.34% 89.60% 92.43% 100.00%
EY 8.33 6.28 5.90 5.95 4.94 4.79 4.43 52.17%
  QoQ % 32.64% 6.44% -0.84% 20.45% 3.13% 8.13% -
  Horiz. % 188.04% 141.76% 133.18% 134.31% 111.51% 108.13% 100.00%
DY 3.37 2.63 2.55 2.61 1.82 1.65 1.60 64.09%
  QoQ % 28.14% 3.14% -2.30% 43.41% 10.30% 3.12% -
  Horiz. % 210.62% 164.38% 159.38% 163.12% 113.75% 103.12% 100.00%
P/NAPS 1.37 1.85 1.85 1.81 2.36 2.68 2.75 -37.08%
  QoQ % -25.95% 0.00% 2.21% -23.31% -11.94% -2.55% -
  Horiz. % 49.82% 67.27% 67.27% 65.82% 85.82% 97.45% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 22/11/18 23/08/18 23/05/18 13/02/18 22/11/17 22/08/17 -
Price 0.5900 0.6100 0.7250 0.6950 0.7800 0.8350 0.9000 -
P/RPS 1.32 1.34 1.59 1.59 1.86 1.94 2.10 -26.56%
  QoQ % -1.49% -15.72% 0.00% -14.52% -4.12% -7.62% -
  Horiz. % 62.86% 63.81% 75.71% 75.71% 88.57% 92.38% 100.00%
P/EPS 13.61 14.60 17.95 17.43 19.14 19.17 21.75 -26.78%
  QoQ % -6.78% -18.66% 2.98% -8.93% -0.16% -11.86% -
  Horiz. % 62.57% 67.13% 82.53% 80.14% 88.00% 88.14% 100.00%
EY 7.35 6.85 5.57 5.74 5.22 5.22 4.60 36.56%
  QoQ % 7.30% 22.98% -2.96% 9.96% 0.00% 13.48% -
  Horiz. % 159.78% 148.91% 121.09% 124.78% 113.48% 113.48% 100.00%
DY 2.97 2.87 2.41 2.52 1.92 1.80 1.67 46.64%
  QoQ % 3.48% 19.09% -4.37% 31.25% 6.67% 7.78% -
  Horiz. % 177.84% 171.86% 144.31% 150.90% 114.97% 107.78% 100.00%
P/NAPS 1.55 1.69 1.96 1.88 2.23 2.46 2.65 -29.99%
  QoQ % -8.28% -13.78% 4.26% -15.70% -9.35% -7.17% -
  Horiz. % 58.49% 63.77% 73.96% 70.94% 84.15% 92.83% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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