Highlights

[BOILERM] YoY Annual (Unaudited) Result on 2016-03-31 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 27-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Mar-2016  [#4]
Profit Trend YoY -     -21.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 234,810 225,907 237,190 260,109 277,875 242,020 165,834 5.96%
  YoY % 3.94% -4.76% -8.81% -6.39% 14.81% 45.94% -
  Horiz. % 141.59% 136.22% 143.03% 156.85% 167.56% 145.94% 100.00%
PBT 36,615 30,205 32,391 39,582 52,167 38,180 30,193 3.26%
  YoY % 21.22% -6.75% -18.17% -24.12% 36.63% 26.45% -
  Horiz. % 121.27% 100.04% 107.28% 131.10% 172.78% 126.45% 100.00%
Tax -8,789 -8,278 -8,533 -8,692 -13,012 -7,164 -6,458 5.27%
  YoY % -6.17% 2.99% 1.83% 33.20% -81.63% -10.93% -
  Horiz. % 136.09% 128.18% 132.13% 134.59% 201.49% 110.93% 100.00%
NP 27,826 21,927 23,858 30,890 39,155 31,016 23,735 2.68%
  YoY % 26.90% -8.09% -22.76% -21.11% 26.24% 30.68% -
  Horiz. % 117.24% 92.38% 100.52% 130.15% 164.97% 130.68% 100.00%
NP to SH 26,575 20,575 23,053 30,767 39,155 31,016 23,735 1.90%
  YoY % 29.16% -10.75% -25.07% -21.42% 26.24% 30.68% -
  Horiz. % 111.97% 86.69% 97.13% 129.63% 164.97% 130.68% 100.00%
Tax Rate 24.00 % 27.41 % 26.34 % 21.96 % 24.94 % 18.76 % 21.39 % 1.94%
  YoY % -12.44% 4.06% 19.95% -11.95% 32.94% -12.30% -
  Horiz. % 112.20% 128.14% 123.14% 102.66% 116.60% 87.70% 100.00%
Total Cost 206,984 203,980 213,332 229,219 238,720 211,004 142,099 6.47%
  YoY % 1.47% -4.38% -6.93% -3.98% 13.14% 48.49% -
  Horiz. % 145.66% 143.55% 150.13% 161.31% 168.00% 148.49% 100.00%
Net Worth 206,400 190,920 170,280 159,960 129,000 105,779 79,980 17.11%
  YoY % 8.11% 12.12% 6.45% 24.00% 21.95% 32.26% -
  Horiz. % 258.06% 238.71% 212.90% 200.00% 161.29% 132.26% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 10,320 9,030 7,740 7,740 - 7,740 5,160 12.24%
  YoY % 14.29% 16.67% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 200.00% 175.00% 150.00% 150.00% 0.00% 150.00% 100.00%
Div Payout % 38.83 % 43.89 % 33.57 % 25.16 % - % 24.95 % 21.74 % 10.15%
  YoY % -11.53% 30.74% 33.43% 0.00% 0.00% 14.77% -
  Horiz. % 178.61% 201.89% 154.42% 115.73% 0.00% 114.77% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 206,400 190,920 170,280 159,960 129,000 105,779 79,980 17.11%
  YoY % 8.11% 12.12% 6.45% 24.00% 21.95% 32.26% -
  Horiz. % 258.06% 238.71% 212.90% 200.00% 161.29% 132.26% 100.00%
NOSH 516,000 516,000 516,000 516,000 516,000 258,000 258,000 12.24%
  YoY % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 200.00% 200.00% 200.00% 200.00% 200.00% 100.00% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 11.85 % 9.71 % 10.06 % 11.88 % 14.09 % 12.82 % 14.31 % -3.09%
  YoY % 22.04% -3.48% -15.32% -15.68% 9.91% -10.41% -
  Horiz. % 82.81% 67.85% 70.30% 83.02% 98.46% 89.59% 100.00%
ROE 12.88 % 10.78 % 13.54 % 19.23 % 30.35 % 29.32 % 29.68 % -12.98%
  YoY % 19.48% -20.38% -29.59% -36.64% 3.51% -1.21% -
  Horiz. % 43.40% 36.32% 45.62% 64.79% 102.26% 98.79% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 45.51 43.78 45.97 50.41 53.85 93.81 64.28 -5.59%
  YoY % 3.95% -4.76% -8.81% -6.39% -42.60% 45.94% -
  Horiz. % 70.80% 68.11% 71.52% 78.42% 83.77% 145.94% 100.00%
EPS 5.15 3.99 4.47 5.96 7.59 12.02 9.20 -9.21%
  YoY % 29.07% -10.74% -25.00% -21.48% -36.86% 30.65% -
  Horiz. % 55.98% 43.37% 48.59% 64.78% 82.50% 130.65% 100.00%
DPS 2.00 1.75 1.50 1.50 0.00 3.00 2.00 -
  YoY % 14.29% 16.67% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 100.00% 87.50% 75.00% 75.00% 0.00% 150.00% 100.00%
NAPS 0.4000 0.3700 0.3300 0.3100 0.2500 0.4100 0.3100 4.34%
  YoY % 8.11% 12.12% 6.45% 24.00% -39.02% 32.26% -
  Horiz. % 129.03% 119.35% 106.45% 100.00% 80.65% 132.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 45.51 43.78 45.97 50.41 53.85 46.90 32.14 5.97%
  YoY % 3.95% -4.76% -8.81% -6.39% 14.82% 45.92% -
  Horiz. % 141.60% 136.22% 143.03% 156.85% 167.55% 145.92% 100.00%
EPS 5.15 3.99 4.47 5.96 7.59 6.01 4.60 1.90%
  YoY % 29.07% -10.74% -25.00% -21.48% 26.29% 30.65% -
  Horiz. % 111.96% 86.74% 97.17% 129.57% 165.00% 130.65% 100.00%
DPS 2.00 1.75 1.50 1.50 0.00 1.50 1.00 12.24%
  YoY % 14.29% 16.67% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 200.00% 175.00% 150.00% 150.00% 0.00% 150.00% 100.00%
NAPS 0.4000 0.3700 0.3300 0.3100 0.2500 0.2050 0.1550 17.11%
  YoY % 8.11% 12.12% 6.45% 24.00% 21.95% 32.26% -
  Horiz. % 258.06% 238.71% 212.90% 200.00% 161.29% 132.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.5550 0.6700 0.8450 1.0200 1.4800 2.9500 0.9950 -
P/RPS 1.22 1.53 1.84 2.02 2.75 3.14 1.55 -3.91%
  YoY % -20.26% -16.85% -8.91% -26.55% -12.42% 102.58% -
  Horiz. % 78.71% 98.71% 118.71% 130.32% 177.42% 202.58% 100.00%
P/EPS 10.78 16.80 18.91 17.11 19.50 24.54 10.82 -0.06%
  YoY % -35.83% -11.16% 10.52% -12.26% -20.54% 126.80% -
  Horiz. % 99.63% 155.27% 174.77% 158.13% 180.22% 226.80% 100.00%
EY 9.28 5.95 5.29 5.85 5.13 4.08 9.25 0.05%
  YoY % 55.97% 12.48% -9.57% 14.04% 25.74% -55.89% -
  Horiz. % 100.32% 64.32% 57.19% 63.24% 55.46% 44.11% 100.00%
DY 3.60 2.61 1.78 1.47 0.00 1.02 2.01 10.20%
  YoY % 37.93% 46.63% 21.09% 0.00% 0.00% -49.25% -
  Horiz. % 179.10% 129.85% 88.56% 73.13% 0.00% 50.75% 100.00%
P/NAPS 1.39 1.81 2.56 3.29 5.92 7.20 3.21 -13.01%
  YoY % -23.20% -29.30% -22.19% -44.43% -17.78% 124.30% -
  Horiz. % 43.30% 56.39% 79.75% 102.49% 184.42% 224.30% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/19 - 24/05/17 27/05/16 21/05/15 21/05/14 29/05/13 -
Price 0.5650 0.6950 1.0500 1.0300 1.4800 3.0000 1.4000 -
P/RPS 1.24 1.59 2.28 2.04 2.75 3.20 2.18 -8.97%
  YoY % -22.01% -30.26% 11.76% -25.82% -14.06% 46.79% -
  Horiz. % 56.88% 72.94% 104.59% 93.58% 126.15% 146.79% 100.00%
P/EPS 10.97 17.43 23.50 17.27 19.50 24.95 15.22 -5.31%
  YoY % -37.06% -25.83% 36.07% -11.44% -21.84% 63.93% -
  Horiz. % 72.08% 114.52% 154.40% 113.47% 128.12% 163.93% 100.00%
EY 9.12 5.74 4.25 5.79 5.13 4.01 6.57 5.62%
  YoY % 58.89% 35.06% -26.60% 12.87% 27.93% -38.96% -
  Horiz. % 138.81% 87.37% 64.69% 88.13% 78.08% 61.04% 100.00%
DY 3.54 2.52 1.43 1.46 0.00 1.00 1.43 16.30%
  YoY % 40.48% 76.22% -2.05% 0.00% 0.00% -30.07% -
  Horiz. % 247.55% 176.22% 100.00% 102.10% 0.00% 69.93% 100.00%
P/NAPS 1.41 1.88 3.18 3.32 5.92 7.32 4.52 -17.64%
  YoY % -25.00% -40.88% -4.22% -43.92% -19.13% 61.95% -
  Horiz. % 31.19% 41.59% 70.35% 73.45% 130.97% 161.95% 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.
 


TOP ARTICLES

1. 顶级手套业绩逊色 目标价砍至1.68令吉 星洲日報/投資致富‧企業故事
2. The Legend of the Chinese Mooncake - Koon Yew Yin Koon Yew Yin's Blog
3. Strategy - Assessing impact from Evergrande’s debt crisis AmInvest Research Reports
4. PublicInvest Research Headlines - 22 Sept 2021 PublicInvest Research
5. PublicInvest Research Market Strategy - Capital Market Masterplan 3 - Laying The Groundwork PublicInvest Research
6. Mplus Market Pulse - 22 Sept 2021 M+ Online Research Articles
7. 接种加快 手套跌价 顶级手套具应对之策 星洲日報/投資致富‧企業故事
8. Evening Market Summary - 21 Sept 2021 KLSE Traders Update and Ideas
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
 
 

2276 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.740.00 
 UCREST 0.2750.00 
 PUC 0.1350.00 
 WILLOW 0.420.00 
 IRIS 0.2250.00 
 3A 0.940.00 
 M3TECH 0.0550.00 
 LAMBO 0.0650.00 
 NETX 0.150.00 
 GHLSYS 1.870.00 
PARTNERS & BROKERS