Highlights

[BOILERM] YoY Annualized Quarter Result on 2016-12-31 [#3]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 22-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Dec-2016  [#3]
Profit Trend QoQ -     9.24%    YoY -     -36.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 227,114 216,730 210,424 238,677 256,844 277,544 221,974 0.38%
  YoY % 4.79% 3.00% -11.84% -7.07% -7.46% 25.03% -
  Horiz. % 102.32% 97.64% 94.80% 107.52% 115.71% 125.03% 100.00%
PBT 31,754 29,953 26,701 29,540 43,896 55,788 37,310 -2.65%
  YoY % 6.01% 12.18% -9.61% -32.70% -21.32% 49.52% -
  Horiz. % 85.11% 80.28% 71.56% 79.17% 117.65% 149.52% 100.00%
Tax -8,240 -7,508 -6,729 -6,941 -9,033 -14,304 -9,610 -2.53%
  YoY % -9.75% -11.57% 3.05% 23.16% 36.85% -48.83% -
  Horiz. % 85.74% 78.12% 70.02% 72.23% 93.99% 148.83% 100.00%
NP 23,514 22,445 19,972 22,598 34,862 41,484 27,700 -2.69%
  YoY % 4.76% 12.38% -11.62% -35.18% -15.96% 49.76% -
  Horiz. % 84.89% 81.03% 72.10% 81.58% 125.86% 149.76% 100.00%
NP to SH 22,890 21,677 19,294 22,089 34,862 41,484 27,700 -3.13%
  YoY % 5.60% 12.35% -12.65% -36.64% -15.96% 49.76% -
  Horiz. % 82.64% 78.26% 69.66% 79.74% 125.86% 149.76% 100.00%
Tax Rate 25.95 % 25.07 % 25.20 % 23.50 % 20.58 % 25.64 % 25.76 % 0.12%
  YoY % 3.51% -0.52% 7.23% 14.19% -19.73% -0.47% -
  Horiz. % 100.74% 97.32% 97.83% 91.23% 79.89% 99.53% 100.00%
Total Cost 203,600 194,285 190,452 216,078 221,981 236,060 194,274 0.78%
  YoY % 4.79% 2.01% -11.86% -2.66% -5.96% 21.51% -
  Horiz. % 104.80% 100.01% 98.03% 111.22% 114.26% 121.51% 100.00%
Net Worth 211,559 196,079 180,599 159,960 149,639 123,839 92,880 14.70%
  YoY % 7.89% 8.57% 12.90% 6.90% 20.83% 33.33% -
  Horiz. % 227.78% 211.11% 194.44% 172.22% 161.11% 133.33% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 211,559 196,079 180,599 159,960 149,639 123,839 92,880 14.70%
  YoY % 7.89% 8.57% 12.90% 6.90% 20.83% 33.33% -
  Horiz. % 227.78% 211.11% 194.44% 172.22% 161.11% 133.33% 100.00%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 258,000 12.24%
  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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 10.35 % 10.36 % 9.49 % 9.47 % 13.57 % 14.95 % 12.48 % -3.07%
  YoY % -0.10% 9.17% 0.21% -30.21% -9.23% 19.79% -
  Horiz. % 82.93% 83.01% 76.04% 75.88% 108.73% 119.79% 100.00%
ROE 10.82 % 11.06 % 10.68 % 13.81 % 23.30 % 33.50 % 29.82 % -15.54%
  YoY % -2.17% 3.56% -22.66% -40.73% -30.45% 12.34% -
  Horiz. % 36.28% 37.09% 35.81% 46.31% 78.14% 112.34% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 44.01 42.00 40.78 46.26 49.78 53.79 86.04 -10.57%
  YoY % 4.79% 2.99% -11.85% -7.07% -7.45% -37.48% -
  Horiz. % 51.15% 48.81% 47.40% 53.77% 57.86% 62.52% 100.00%
EPS 4.44 4.20 3.73 4.28 6.76 12.52 10.73 -13.67%
  YoY % 5.71% 12.60% -12.85% -36.69% -46.01% 16.68% -
  Horiz. % 41.38% 39.14% 34.76% 39.89% 63.00% 116.68% 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 0.3800 0.3500 0.3100 0.2900 0.2400 0.3600 2.19%
  YoY % 7.89% 8.57% 12.90% 6.90% 20.83% -33.33% -
  Horiz. % 113.89% 105.56% 97.22% 86.11% 80.56% 66.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 44.01 42.00 40.78 46.26 49.78 53.79 43.02 0.38%
  YoY % 4.79% 2.99% -11.85% -7.07% -7.45% 25.03% -
  Horiz. % 102.30% 97.63% 94.79% 107.53% 115.71% 125.03% 100.00%
EPS 4.44 4.20 3.73 4.28 6.76 12.52 5.37 -3.12%
  YoY % 5.71% 12.60% -12.85% -36.69% -46.01% 133.15% -
  Horiz. % 82.68% 78.21% 69.46% 79.70% 125.88% 233.15% 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 0.3800 0.3500 0.3100 0.2900 0.2400 0.1800 14.70%
  YoY % 7.89% 8.57% 12.90% 6.90% 20.83% 33.33% -
  Horiz. % 227.78% 211.11% 194.44% 172.22% 161.11% 133.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.6050 0.5200 0.8250 0.8150 1.1600 1.4500 2.6000 -
P/RPS 1.37 1.24 2.02 1.76 2.33 2.70 3.02 -12.34%
  YoY % 10.48% -38.61% 14.77% -24.46% -13.70% -10.60% -
  Horiz. % 45.36% 41.06% 66.89% 58.28% 77.15% 89.40% 100.00%
P/EPS 13.64 12.38 22.06 19.04 17.17 18.04 24.22 -9.12%
  YoY % 10.18% -43.88% 15.86% 10.89% -4.82% -25.52% -
  Horiz. % 56.32% 51.11% 91.08% 78.61% 70.89% 74.48% 100.00%
EY 7.33 8.08 4.53 5.25 5.82 5.54 4.13 10.03%
  YoY % -9.28% 78.37% -13.71% -9.79% 5.05% 34.14% -
  Horiz. % 177.48% 195.64% 109.69% 127.12% 140.92% 134.14% 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 1.48 1.37 2.36 2.63 4.00 6.04 7.22 -23.20%
  YoY % 8.03% -41.95% -10.27% -34.25% -33.77% -16.34% -
  Horiz. % 20.50% 18.98% 32.69% 36.43% 55.40% 83.66% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 21/02/20 21/02/19 13/02/18 22/02/17 24/02/16 25/02/15 19/02/14 -
Price 0.6000 0.5900 0.7800 0.8800 1.0500 1.5000 2.8000 -
P/RPS 1.36 1.40 1.91 1.90 2.11 2.79 3.25 -13.51%
  YoY % -2.86% -26.70% 0.53% -9.95% -24.37% -14.15% -
  Horiz. % 41.85% 43.08% 58.77% 58.46% 64.92% 85.85% 100.00%
P/EPS 13.53 14.04 20.86 20.56 15.54 18.66 26.08 -10.36%
  YoY % -3.63% -32.69% 1.46% 32.30% -16.72% -28.45% -
  Horiz. % 51.88% 53.83% 79.98% 78.83% 59.59% 71.55% 100.00%
EY 7.39 7.12 4.79 4.86 6.43 5.36 3.83 11.57%
  YoY % 3.79% 48.64% -1.44% -24.42% 19.96% 39.95% -
  Horiz. % 192.95% 185.90% 125.07% 126.89% 167.89% 139.95% 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 1.46 1.55 2.23 2.84 3.62 6.25 7.78 -24.33%
  YoY % -5.81% -30.49% -21.48% -21.55% -42.08% -19.67% -
  Horiz. % 18.77% 19.92% 28.66% 36.50% 46.53% 80.33% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

793  394  531  415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.14+0.295 
 TOPBLDS 0.13+0.045 
 KANGER 0.175+0.005 
 ARMADA 0.355+0.035 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 AGES 0.145+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!
PARTNERS & BROKERS