Highlights

[BOILERM] YoY Annualized Quarter Result on 2018-09-30 [#2]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 22-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     5.92%    YoY -     10.35%
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
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
2. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
5. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
7. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
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