Highlights

[BOILERM] YoY Annualized Quarter Result on 2018-12-31 [#3]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 21-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Dec-2018  [#3]
Profit Trend QoQ -     3.74%    YoY -     12.35%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 CAGR
Revenue 216,730 210,424 238,677 256,844 277,544 221,974 196,921 1.63%
  YoY % 3.00% -11.84% -7.07% -7.46% 25.03% 12.72% -
  Horiz. % 110.06% 106.86% 121.20% 130.43% 140.94% 112.72% 100.00%
PBT 29,953 26,701 29,540 43,896 55,788 37,310 33,874 -2.06%
  YoY % 12.18% -9.61% -32.70% -21.32% 49.52% 10.14% -
  Horiz. % 88.42% 78.82% 87.20% 129.58% 164.69% 110.14% 100.00%
Tax -7,508 -6,729 -6,941 -9,033 -14,304 -9,610 -8,410 -1.90%
  YoY % -11.57% 3.05% 23.16% 36.85% -48.83% -14.27% -
  Horiz. % 89.27% 80.01% 82.53% 107.41% 170.07% 114.27% 100.00%
NP 22,445 19,972 22,598 34,862 41,484 27,700 25,464 -2.11%
  YoY % 12.38% -11.62% -35.18% -15.96% 49.76% 8.78% -
  Horiz. % 88.15% 78.43% 88.75% 136.91% 162.91% 108.78% 100.00%
NP to SH 21,677 19,294 22,089 34,862 41,484 27,700 25,464 -2.68%
  YoY % 12.35% -12.65% -36.64% -15.96% 49.76% 8.78% -
  Horiz. % 85.13% 75.77% 86.75% 136.91% 162.91% 108.78% 100.00%
Tax Rate 25.07 % 25.20 % 23.50 % 20.58 % 25.64 % 25.76 % 24.83 % 0.16%
  YoY % -0.52% 7.23% 14.19% -19.73% -0.47% 3.75% -
  Horiz. % 100.97% 101.49% 94.64% 82.88% 103.26% 103.75% 100.00%
Total Cost 194,285 190,452 216,078 221,981 236,060 194,274 171,457 2.13%
  YoY % 2.01% -11.86% -2.66% -5.96% 21.51% 13.31% -
  Horiz. % 113.31% 111.08% 126.02% 129.47% 137.68% 113.31% 100.00%
Net Worth 196,079 180,599 159,960 149,639 123,839 92,880 72,240 18.38%
  YoY % 8.57% 12.90% 6.90% 20.83% 33.33% 28.57% -
  Horiz. % 271.43% 250.00% 221.43% 207.14% 171.43% 128.57% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 CAGR
Net Worth 196,079 180,599 159,960 149,639 123,839 92,880 72,240 18.38%
  YoY % 8.57% 12.90% 6.90% 20.83% 33.33% 28.57% -
  Horiz. % 271.43% 250.00% 221.43% 207.14% 171.43% 128.57% 100.00%
NOSH 516,000 516,000 516,000 516,000 516,000 258,000 258,000 12.43%
  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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 CAGR
NP Margin 10.36 % 9.49 % 9.47 % 13.57 % 14.95 % 12.48 % 12.93 % -3.68%
  YoY % 9.17% 0.21% -30.21% -9.23% 19.79% -3.48% -
  Horiz. % 80.12% 73.40% 73.24% 104.95% 115.62% 96.52% 100.00%
ROE 11.06 % 10.68 % 13.81 % 23.30 % 33.50 % 29.82 % 35.25 % -17.79%
  YoY % 3.56% -22.66% -40.73% -30.45% 12.34% -15.40% -
  Horiz. % 31.38% 30.30% 39.18% 66.10% 95.04% 84.60% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 CAGR
RPS 42.00 40.78 46.26 49.78 53.79 86.04 76.33 -9.60%
  YoY % 2.99% -11.85% -7.07% -7.45% -37.48% 12.72% -
  Horiz. % 55.02% 53.43% 60.61% 65.22% 70.47% 112.72% 100.00%
EPS 4.20 3.73 4.28 6.76 12.52 10.73 9.87 -13.44%
  YoY % 12.60% -12.85% -36.69% -46.01% 16.68% 8.71% -
  Horiz. % 42.55% 37.79% 43.36% 68.49% 126.85% 108.71% 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 0.3800 0.3500 0.3100 0.2900 0.2400 0.3600 0.2800 5.30%
  YoY % 8.57% 12.90% 6.90% 20.83% -33.33% 28.57% -
  Horiz. % 135.71% 125.00% 110.71% 103.57% 85.71% 128.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 CAGR
RPS 42.00 40.78 46.26 49.78 53.79 43.02 38.16 1.63%
  YoY % 2.99% -11.85% -7.07% -7.45% 25.03% 12.74% -
  Horiz. % 110.06% 106.87% 121.23% 130.45% 140.96% 112.74% 100.00%
EPS 4.20 3.73 4.28 6.76 12.52 5.37 4.93 -2.67%
  YoY % 12.60% -12.85% -36.69% -46.01% 133.15% 8.92% -
  Horiz. % 85.19% 75.66% 86.82% 137.12% 253.96% 108.92% 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 0.3800 0.3500 0.3100 0.2900 0.2400 0.1800 0.1400 18.38%
  YoY % 8.57% 12.90% 6.90% 20.83% 33.33% 28.57% -
  Horiz. % 271.43% 250.00% 221.43% 207.14% 171.43% 128.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/01/13 -
Price 0.5200 0.8250 0.8150 1.1600 1.4500 2.6000 0.9450 -
P/RPS 1.24 2.02 1.76 2.33 2.70 3.02 1.24 -
  YoY % -38.61% 14.77% -24.46% -13.70% -10.60% 143.55% -
  Horiz. % 100.00% 162.90% 141.94% 187.90% 217.74% 243.55% 100.00%
P/EPS 12.38 22.06 19.04 17.17 18.04 24.22 9.57 4.45%
  YoY % -43.88% 15.86% 10.89% -4.82% -25.52% 153.08% -
  Horiz. % 129.36% 230.51% 198.96% 179.41% 188.51% 253.08% 100.00%
EY 8.08 4.53 5.25 5.82 5.54 4.13 10.44 -4.24%
  YoY % 78.37% -13.71% -9.79% 5.05% 34.14% -60.44% -
  Horiz. % 77.39% 43.39% 50.29% 55.75% 53.07% 39.56% 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 1.37 2.36 2.63 4.00 6.04 7.22 3.38 -14.15%
  YoY % -41.95% -10.27% -34.25% -33.77% -16.34% 113.61% -
  Horiz. % 40.53% 69.82% 77.81% 118.34% 178.70% 213.61% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 CAGR
Date 21/02/19 13/02/18 22/02/17 24/02/16 25/02/15 19/02/14 19/03/13 -
Price 0.5900 0.7800 0.8800 1.0500 1.5000 2.8000 1.0100 -
P/RPS 1.40 1.91 1.90 2.11 2.79 3.25 1.32 1.00%
  YoY % -26.70% 0.53% -9.95% -24.37% -14.15% 146.21% -
  Horiz. % 106.06% 144.70% 143.94% 159.85% 211.36% 246.21% 100.00%
P/EPS 14.04 20.86 20.56 15.54 18.66 26.08 10.23 5.50%
  YoY % -32.69% 1.46% 32.30% -16.72% -28.45% 154.94% -
  Horiz. % 137.24% 203.91% 200.98% 151.91% 182.40% 254.94% 100.00%
EY 7.12 4.79 4.86 6.43 5.36 3.83 9.77 -5.21%
  YoY % 48.64% -1.44% -24.42% 19.96% 39.95% -60.80% -
  Horiz. % 72.88% 49.03% 49.74% 65.81% 54.86% 39.20% 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 2.23 2.84 3.62 6.25 7.78 3.61 -13.31%
  YoY % -30.49% -21.48% -21.55% -42.08% -19.67% 115.51% -
  Horiz. % 42.94% 61.77% 78.67% 100.28% 173.13% 215.51% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers