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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

368  477  645  973 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.205+0.005 
 KANGER 0.185+0.005 
 KGROUP 0.060.00 
 ASIABIO-OR 0.015+0.005 
 MTRONIC 0.115+0.005 
 FINTEC 0.105+0.01 
 IRIS 0.35-0.005 
 VIVOCOM 0.995+0.19 
 PA 0.16+0.01 
 BIOHLDG 0.31+0.02 

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. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
4. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
7. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
8. TOP 10 INTERESTING STOCKS WITH COMMENTS BY CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS