Highlights

[BOILERM] YoY Annualized Quarter Result on 2016-09-30 [#2]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 17-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Sep-2016  [#2]
Profit Trend QoQ -     -21.45%    YoY -     -48.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 234,530 221,074 202,476 232,388 258,310 284,056 213,648 1.57%
  YoY % 6.09% 9.19% -12.87% -10.04% -9.06% 32.96% -
  Horiz. % 109.77% 103.48% 94.77% 108.77% 120.90% 132.96% 100.00%
PBT 32,384 29,708 25,658 27,292 51,132 58,406 36,334 -1.90%
  YoY % 9.01% 15.78% -5.99% -46.62% -12.45% 60.75% -
  Horiz. % 89.13% 81.76% 70.62% 75.11% 140.73% 160.75% 100.00%
Tax -8,550 -8,150 -6,410 -6,646 -12,018 -15,462 -9,358 -1.49%
  YoY % -4.91% -27.15% 3.55% 44.70% 22.27% -65.23% -
  Horiz. % 91.37% 87.09% 68.50% 71.02% 128.42% 165.23% 100.00%
NP 23,834 21,558 19,248 20,646 39,114 42,944 26,976 -2.04%
  YoY % 10.56% 12.00% -6.77% -47.22% -8.92% 59.19% -
  Horiz. % 88.35% 79.92% 71.35% 76.53% 145.00% 159.19% 100.00%
NP to SH 22,988 20,896 18,936 20,220 39,114 42,944 26,976 -2.63%
  YoY % 10.01% 10.35% -6.35% -48.30% -8.92% 59.19% -
  Horiz. % 85.22% 77.46% 70.20% 74.96% 145.00% 159.19% 100.00%
Tax Rate 26.40 % 27.43 % 24.98 % 24.35 % 23.50 % 26.47 % 25.76 % 0.41%
  YoY % -3.76% 9.81% 2.59% 3.62% -11.22% 2.76% -
  Horiz. % 102.48% 106.48% 96.97% 94.53% 91.23% 102.76% 100.00%
Total Cost 210,696 199,516 183,228 211,742 219,196 241,112 186,672 2.04%
  YoY % 5.60% 8.89% -13.47% -3.40% -9.09% 29.16% -
  Horiz. % 112.87% 106.88% 98.16% 113.43% 117.42% 129.16% 100.00%
Net Worth 206,400 185,760 175,440 159,960 134,159 116,099 85,140 15.90%
  YoY % 11.11% 5.88% 9.68% 19.23% 15.56% 36.36% -
  Horiz. % 242.42% 218.18% 206.06% 187.88% 157.58% 136.36% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 206,400 185,760 175,440 159,960 134,159 116,099 85,140 15.90%
  YoY % 11.11% 5.88% 9.68% 19.23% 15.56% 36.36% -
  Horiz. % 242.42% 218.18% 206.06% 187.88% 157.58% 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 10.16 % 9.75 % 9.51 % 8.88 % 15.14 % 15.12 % 12.63 % -3.56%
  YoY % 4.21% 2.52% 7.09% -41.35% 0.13% 19.71% -
  Horiz. % 80.44% 77.20% 75.30% 70.31% 119.87% 119.71% 100.00%
ROE 11.14 % 11.25 % 10.79 % 12.64 % 29.15 % 36.99 % 31.68 % -15.98%
  YoY % -0.98% 4.26% -14.64% -56.64% -21.19% 16.76% -
  Horiz. % 35.16% 35.51% 34.06% 39.90% 92.01% 116.76% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 45.45 42.84 39.24 45.04 50.06 110.10 82.81 -9.51%
  YoY % 6.09% 9.17% -12.88% -10.03% -54.53% 32.95% -
  Horiz. % 54.88% 51.73% 47.39% 54.39% 60.45% 132.95% 100.00%
EPS 4.46 4.04 3.66 3.92 7.58 16.64 10.46 -13.24%
  YoY % 10.40% 10.38% -6.63% -48.28% -54.45% 59.08% -
  Horiz. % 42.64% 38.62% 34.99% 37.48% 72.47% 159.08% 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 0.4000 0.3600 0.3400 0.3100 0.2600 0.4500 0.3300 3.26%
  YoY % 11.11% 5.88% 9.68% 19.23% -42.22% 36.36% -
  Horiz. % 121.21% 109.09% 103.03% 93.94% 78.79% 136.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 45.45 42.84 39.24 45.04 50.06 55.05 41.40 1.57%
  YoY % 6.09% 9.17% -12.88% -10.03% -9.06% 32.97% -
  Horiz. % 109.78% 103.48% 94.78% 108.79% 120.92% 132.97% 100.00%
EPS 4.46 4.04 3.66 3.92 7.58 8.32 5.23 -2.62%
  YoY % 10.40% 10.38% -6.63% -48.28% -8.89% 59.08% -
  Horiz. % 85.28% 77.25% 69.98% 74.95% 144.93% 159.08% 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 0.4000 0.3600 0.3400 0.3100 0.2600 0.2250 0.1650 15.90%
  YoY % 11.11% 5.88% 9.68% 19.23% 15.56% 36.36% -
  Horiz. % 242.42% 218.18% 206.06% 187.88% 157.58% 136.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.5400 0.6650 0.9100 0.9950 1.1000 3.5600 1.7600 -
P/RPS 1.19 1.55 2.32 2.21 2.20 3.23 2.13 -9.24%
  YoY % -23.23% -33.19% 4.98% 0.45% -31.89% 51.64% -
  Horiz. % 55.87% 72.77% 108.92% 103.76% 103.29% 151.64% 100.00%
P/EPS 12.12 16.42 24.80 25.39 14.51 21.39 16.83 -5.32%
  YoY % -26.19% -33.79% -2.32% 74.98% -32.16% 27.09% -
  Horiz. % 72.01% 97.56% 147.36% 150.86% 86.22% 127.09% 100.00%
EY 8.25 6.09 4.03 3.94 6.89 4.68 5.94 5.63%
  YoY % 35.47% 51.12% 2.28% -42.82% 47.22% -21.21% -
  Horiz. % 138.89% 102.53% 67.85% 66.33% 115.99% 78.79% 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 1.35 1.85 2.68 3.21 4.23 7.91 5.33 -20.45%
  YoY % -27.03% -30.97% -16.51% -24.11% -46.52% 48.41% -
  Horiz. % 25.33% 34.71% 50.28% 60.23% 79.36% 148.41% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 22/11/18 22/11/17 17/11/16 19/11/15 18/11/14 25/11/13 -
Price 0.6200 0.6100 0.8350 0.8600 1.1200 1.6300 2.4000 -
P/RPS 1.36 1.42 2.13 1.91 2.24 1.48 2.90 -11.85%
  YoY % -4.23% -33.33% 11.52% -14.73% 51.35% -48.97% -
  Horiz. % 46.90% 48.97% 73.45% 65.86% 77.24% 51.03% 100.00%
P/EPS 13.92 15.06 22.75 21.95 14.78 9.79 22.95 -7.99%
  YoY % -7.57% -33.80% 3.64% 48.51% 50.97% -57.34% -
  Horiz. % 60.65% 65.62% 99.13% 95.64% 64.40% 42.66% 100.00%
EY 7.19 6.64 4.39 4.56 6.77 10.21 4.36 8.69%
  YoY % 8.28% 51.25% -3.73% -32.64% -33.69% 134.17% -
  Horiz. % 164.91% 152.29% 100.69% 104.59% 155.28% 234.17% 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 1.55 1.69 2.46 2.77 4.31 3.62 7.27 -22.70%
  YoY % -8.28% -31.30% -11.19% -35.73% 19.06% -50.21% -
  Horiz. % 21.32% 23.25% 33.84% 38.10% 59.28% 49.79% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers