Highlights

[BOILERM] YoY Annualized Quarter Result on 2017-06-30 [#1]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 22-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Jun-2017  [#1]
Profit Trend QoQ -     -19.04%    YoY -     -27.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 243,160 217,340 181,740 246,880 240,072 296,568 206,120 2.79%
  YoY % 11.88% 19.59% -26.39% 2.84% -19.05% 43.88% -
  Horiz. % 117.97% 105.44% 88.17% 119.77% 116.47% 143.88% 100.00%
PBT 35,028 26,856 25,172 34,660 41,072 54,876 34,084 0.46%
  YoY % 30.43% 6.69% -27.37% -15.61% -25.15% 61.00% -
  Horiz. % 102.77% 78.79% 73.85% 101.69% 120.50% 161.00% 100.00%
Tax -8,436 -7,360 -6,208 -8,268 -9,776 -14,568 -8,732 -0.57%
  YoY % -14.62% -18.56% 24.92% 15.43% 32.89% -66.83% -
  Horiz. % 96.61% 84.29% 71.09% 94.69% 111.96% 166.83% 100.00%
NP 26,592 19,496 18,964 26,392 31,296 40,308 25,352 0.80%
  YoY % 36.40% 2.81% -28.14% -15.67% -22.36% 58.99% -
  Horiz. % 104.89% 76.90% 74.80% 104.10% 123.45% 158.99% 100.00%
NP to SH 25,848 19,728 18,664 25,740 31,296 40,308 25,352 0.32%
  YoY % 31.02% 5.70% -27.49% -17.75% -22.36% 58.99% -
  Horiz. % 101.96% 77.82% 73.62% 101.53% 123.45% 158.99% 100.00%
Tax Rate 24.08 % 27.41 % 24.66 % 23.85 % 23.80 % 26.55 % 25.62 % -1.03%
  YoY % -12.15% 11.15% 3.40% 0.21% -10.36% 3.63% -
  Horiz. % 93.99% 106.99% 96.25% 93.09% 92.90% 103.63% 100.00%
Total Cost 216,568 197,844 162,776 220,488 208,776 256,260 180,768 3.06%
  YoY % 9.46% 21.54% -26.17% 5.61% -18.53% 41.76% -
  Horiz. % 119.80% 109.45% 90.05% 121.97% 115.49% 141.76% 100.00%
Net Worth 211,559 190,920 175,440 165,119 139,320 116,099 85,140 16.37%
  YoY % 10.81% 8.82% 6.25% 18.52% 20.00% 36.36% -
  Horiz. % 248.48% 224.24% 206.06% 193.94% 163.64% 136.36% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 211,559 190,920 175,440 165,119 139,320 116,099 85,140 16.37%
  YoY % 10.81% 8.82% 6.25% 18.52% 20.00% 36.36% -
  Horiz. % 248.48% 224.24% 206.06% 193.94% 163.64% 136.36% 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 10.94 % 8.97 % 10.43 % 10.69 % 13.04 % 13.59 % 12.30 % -1.93%
  YoY % 21.96% -14.00% -2.43% -18.02% -4.05% 10.49% -
  Horiz. % 88.94% 72.93% 84.80% 86.91% 106.02% 110.49% 100.00%
ROE 12.22 % 10.33 % 10.64 % 15.59 % 22.46 % 34.72 % 29.78 % -13.79%
  YoY % 18.30% -2.91% -31.75% -30.59% -35.31% 16.59% -
  Horiz. % 41.03% 34.69% 35.73% 52.35% 75.42% 116.59% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 47.12 42.12 35.22 47.84 46.53 114.95 79.89 -8.42%
  YoY % 11.87% 19.59% -26.38% 2.82% -59.52% 43.89% -
  Horiz. % 58.98% 52.72% 44.09% 59.88% 58.24% 143.89% 100.00%
EPS 5.00 3.84 3.60 5.00 6.08 15.64 9.84 -10.67%
  YoY % 30.21% 6.67% -28.00% -17.76% -61.13% 58.94% -
  Horiz. % 50.81% 39.02% 36.59% 50.81% 61.79% 158.94% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4100 0.3700 0.3400 0.3200 0.2700 0.4500 0.3300 3.68%
  YoY % 10.81% 8.82% 6.25% 18.52% -40.00% 36.36% -
  Horiz. % 124.24% 112.12% 103.03% 96.97% 81.82% 136.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 47.12 42.12 35.22 47.84 46.53 57.47 39.95 2.79%
  YoY % 11.87% 19.59% -26.38% 2.82% -19.04% 43.85% -
  Horiz. % 117.95% 105.43% 88.16% 119.75% 116.47% 143.85% 100.00%
EPS 5.00 3.84 3.60 5.00 6.08 7.81 4.91 0.30%
  YoY % 30.21% 6.67% -28.00% -17.76% -22.15% 59.06% -
  Horiz. % 101.83% 78.21% 73.32% 101.83% 123.83% 159.06% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4100 0.3700 0.3400 0.3200 0.2700 0.2250 0.1650 16.37%
  YoY % 10.81% 8.82% 6.25% 18.52% 20.00% 36.36% -
  Horiz. % 248.48% 224.24% 206.06% 193.94% 163.64% 136.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.5800 0.6850 0.9350 1.0200 1.4600 2.9900 1.3900 -
P/RPS 1.23 1.63 2.65 2.13 3.14 2.60 1.74 -5.61%
  YoY % -24.54% -38.49% 24.41% -32.17% 20.77% 49.43% -
  Horiz. % 70.69% 93.68% 152.30% 122.41% 180.46% 149.43% 100.00%
P/EPS 11.58 17.92 25.85 20.45 24.07 19.14 14.15 -3.28%
  YoY % -35.38% -30.68% 26.41% -15.04% 25.76% 35.27% -
  Horiz. % 81.84% 126.64% 182.69% 144.52% 170.11% 135.27% 100.00%
EY 8.64 5.58 3.87 4.89 4.15 5.23 7.07 3.40%
  YoY % 54.84% 44.19% -20.86% 17.83% -20.65% -26.03% -
  Horiz. % 122.21% 78.93% 54.74% 69.17% 58.70% 73.97% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.41 1.85 2.75 3.19 5.41 6.64 4.21 -16.66%
  YoY % -23.78% -32.73% -13.79% -41.04% -18.52% 57.72% -
  Horiz. % 33.49% 43.94% 65.32% 75.77% 128.50% 157.72% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 19/08/19 23/08/18 22/08/17 17/08/16 19/08/15 19/08/14 20/08/13 -
Price 0.7400 0.7250 0.9000 1.0300 1.1600 3.3500 1.7500 -
P/RPS 1.57 1.72 2.56 2.15 2.49 2.91 2.19 -5.39%
  YoY % -8.72% -32.81% 19.07% -13.65% -14.43% 32.88% -
  Horiz. % 71.69% 78.54% 116.89% 98.17% 113.70% 132.88% 100.00%
P/EPS 14.77 18.96 24.88 20.65 19.13 21.44 17.81 -3.07%
  YoY % -22.10% -23.79% 20.48% 7.95% -10.77% 20.38% -
  Horiz. % 82.93% 106.46% 139.70% 115.95% 107.41% 120.38% 100.00%
EY 6.77 5.27 4.02 4.84 5.23 4.66 5.62 3.15%
  YoY % 28.46% 31.09% -16.94% -7.46% 12.23% -17.08% -
  Horiz. % 120.46% 93.77% 71.53% 86.12% 93.06% 82.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.80 1.96 2.65 3.22 4.30 7.44 5.30 -16.47%
  YoY % -8.16% -26.04% -17.70% -25.12% -42.20% 40.38% -
  Horiz. % 33.96% 36.98% 50.00% 60.75% 81.13% 140.38% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【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?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers