Highlights

[BOILERM] YoY Annualized Quarter Result on 2018-06-30 [#1]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 23-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Jun-2018  [#1]
Profit Trend QoQ -     -4.12%    YoY -     5.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 128,112 243,160 217,340 181,740 246,880 240,072 296,568 -13.04%
  YoY % -47.31% 11.88% 19.59% -26.39% 2.84% -19.05% -
  Horiz. % 43.20% 81.99% 73.29% 61.28% 83.25% 80.95% 100.00%
PBT 14,164 35,028 26,856 25,172 34,660 41,072 54,876 -20.19%
  YoY % -59.56% 30.43% 6.69% -27.37% -15.61% -25.15% -
  Horiz. % 25.81% 63.83% 48.94% 45.87% 63.16% 74.85% 100.00%
Tax -4,228 -8,436 -7,360 -6,208 -8,268 -9,776 -14,568 -18.62%
  YoY % 49.88% -14.62% -18.56% 24.92% 15.43% 32.89% -
  Horiz. % 29.02% 57.91% 50.52% 42.61% 56.75% 67.11% 100.00%
NP 9,936 26,592 19,496 18,964 26,392 31,296 40,308 -20.80%
  YoY % -62.64% 36.40% 2.81% -28.14% -15.67% -22.36% -
  Horiz. % 24.65% 65.97% 48.37% 47.05% 65.48% 77.64% 100.00%
NP to SH 9,368 25,848 19,728 18,664 25,740 31,296 40,308 -21.57%
  YoY % -63.76% 31.02% 5.70% -27.49% -17.75% -22.36% -
  Horiz. % 23.24% 64.13% 48.94% 46.30% 63.86% 77.64% 100.00%
Tax Rate 29.85 % 24.08 % 27.41 % 24.66 % 23.85 % 23.80 % 26.55 % 1.97%
  YoY % 23.96% -12.15% 11.15% 3.40% 0.21% -10.36% -
  Horiz. % 112.43% 90.70% 103.24% 92.88% 89.83% 89.64% 100.00%
Total Cost 118,176 216,568 197,844 162,776 220,488 208,776 256,260 -12.09%
  YoY % -45.43% 9.46% 21.54% -26.17% 5.61% -18.53% -
  Horiz. % 46.12% 84.51% 77.20% 63.52% 86.04% 81.47% 100.00%
Net Worth 216,719 211,559 190,920 175,440 165,119 139,320 116,099 10.95%
  YoY % 2.44% 10.81% 8.82% 6.25% 18.52% 20.00% -
  Horiz. % 186.67% 182.22% 164.44% 151.11% 142.22% 120.00% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 216,719 211,559 190,920 175,440 165,119 139,320 116,099 10.95%
  YoY % 2.44% 10.81% 8.82% 6.25% 18.52% 20.00% -
  Horiz. % 186.67% 182.22% 164.44% 151.11% 142.22% 120.00% 100.00%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 258,000 12.23%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 200.00% 200.00% 200.00% 200.00% 200.00% 200.00% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 7.76 % 10.94 % 8.97 % 10.43 % 10.69 % 13.04 % 13.59 % -8.91%
  YoY % -29.07% 21.96% -14.00% -2.43% -18.02% -4.05% -
  Horiz. % 57.10% 80.50% 66.00% 76.75% 78.66% 95.95% 100.00%
ROE 4.32 % 12.22 % 10.33 % 10.64 % 15.59 % 22.46 % 34.72 % -29.32%
  YoY % -64.65% 18.30% -2.91% -31.75% -30.59% -35.31% -
  Horiz. % 12.44% 35.20% 29.75% 30.65% 44.90% 64.69% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 24.83 47.12 42.12 35.22 47.84 46.53 114.95 -22.52%
  YoY % -47.30% 11.87% 19.59% -26.38% 2.82% -59.52% -
  Horiz. % 21.60% 40.99% 36.64% 30.64% 41.62% 40.48% 100.00%
EPS 1.80 5.00 3.84 3.60 5.00 6.08 15.64 -30.23%
  YoY % -64.00% 30.21% 6.67% -28.00% -17.76% -61.13% -
  Horiz. % 11.51% 31.97% 24.55% 23.02% 31.97% 38.87% 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 0.4200 0.4100 0.3700 0.3400 0.3200 0.2700 0.4500 -1.14%
  YoY % 2.44% 10.81% 8.82% 6.25% 18.52% -40.00% -
  Horiz. % 93.33% 91.11% 82.22% 75.56% 71.11% 60.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 24.83 47.12 42.12 35.22 47.84 46.53 57.47 -13.04%
  YoY % -47.30% 11.87% 19.59% -26.38% 2.82% -19.04% -
  Horiz. % 43.21% 81.99% 73.29% 61.28% 83.24% 80.96% 100.00%
EPS 1.80 5.00 3.84 3.60 5.00 6.08 7.81 -21.68%
  YoY % -64.00% 30.21% 6.67% -28.00% -17.76% -22.15% -
  Horiz. % 23.05% 64.02% 49.17% 46.09% 64.02% 77.85% 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 0.4200 0.4100 0.3700 0.3400 0.3200 0.2700 0.2250 10.95%
  YoY % 2.44% 10.81% 8.82% 6.25% 18.52% 20.00% -
  Horiz. % 186.67% 182.22% 164.44% 151.11% 142.22% 120.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.5550 0.5800 0.6850 0.9350 1.0200 1.4600 2.9900 -
P/RPS 2.24 1.23 1.63 2.65 2.13 3.14 2.60 -2.45%
  YoY % 82.11% -24.54% -38.49% 24.41% -32.17% 20.77% -
  Horiz. % 86.15% 47.31% 62.69% 101.92% 81.92% 120.77% 100.00%
P/EPS 30.57 11.58 17.92 25.85 20.45 24.07 19.14 8.11%
  YoY % 163.99% -35.38% -30.68% 26.41% -15.04% 25.76% -
  Horiz. % 159.72% 60.50% 93.63% 135.06% 106.84% 125.76% 100.00%
EY 3.27 8.64 5.58 3.87 4.89 4.15 5.23 -7.52%
  YoY % -62.15% 54.84% 44.19% -20.86% 17.83% -20.65% -
  Horiz. % 62.52% 165.20% 106.69% 74.00% 93.50% 79.35% 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 1.32 1.41 1.85 2.75 3.19 5.41 6.64 -23.59%
  YoY % -6.38% -23.78% -32.73% -13.79% -41.04% -18.52% -
  Horiz. % 19.88% 21.23% 27.86% 41.42% 48.04% 81.48% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 12/08/20 19/08/19 23/08/18 22/08/17 17/08/16 19/08/15 19/08/14 -
Price 0.6300 0.7400 0.7250 0.9000 1.0300 1.1600 3.3500 -
P/RPS 2.54 1.57 1.72 2.56 2.15 2.49 2.91 -2.24%
  YoY % 61.78% -8.72% -32.81% 19.07% -13.65% -14.43% -
  Horiz. % 87.29% 53.95% 59.11% 87.97% 73.88% 85.57% 100.00%
P/EPS 34.70 14.77 18.96 24.88 20.65 19.13 21.44 8.35%
  YoY % 134.94% -22.10% -23.79% 20.48% 7.95% -10.77% -
  Horiz. % 161.85% 68.89% 88.43% 116.04% 96.32% 89.23% 100.00%
EY 2.88 6.77 5.27 4.02 4.84 5.23 4.66 -7.70%
  YoY % -57.46% 28.46% 31.09% -16.94% -7.46% 12.23% -
  Horiz. % 61.80% 145.28% 113.09% 86.27% 103.86% 112.23% 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 1.50 1.80 1.96 2.65 3.22 4.30 7.44 -23.41%
  YoY % -16.67% -8.16% -26.04% -17.70% -25.12% -42.20% -
  Horiz. % 20.16% 24.19% 26.34% 35.62% 43.28% 57.80% 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
 
 

236  475  591  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 VC 0.05-0.005 
 MAHSING 0.975-0.025 
 DATAPRP 0.20-0.02 
 KSTAR 0.445+0.075 
 LUSTER 0.165-0.005 
 SUPERMX-C1I 0.15-0.005 
 DGSB 0.22+0.005 
 SUPERMX 9.59-0.19 
 VIVOCOM 0.0450.00 

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!

TOP ARTICLES

1. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
2. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
3. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS