Highlights

[BOILERM] YoY Annualized Quarter Result on 2019-12-31 [#3]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 21-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2020
Quarter 31-Dec-2019  [#3]
Profit Trend QoQ -     -0.42%    YoY -     5.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 215,137 227,114 216,730 210,424 238,677 256,844 277,544 -4.15%
  YoY % -5.27% 4.79% 3.00% -11.84% -7.07% -7.46% -
  Horiz. % 77.51% 81.83% 78.09% 75.82% 86.00% 92.54% 100.00%
PBT 32,493 31,754 29,953 26,701 29,540 43,896 55,788 -8.61%
  YoY % 2.33% 6.01% 12.18% -9.61% -32.70% -21.32% -
  Horiz. % 58.24% 56.92% 53.69% 47.86% 52.95% 78.68% 100.00%
Tax -8,380 -8,240 -7,508 -6,729 -6,941 -9,033 -14,304 -8.52%
  YoY % -1.70% -9.75% -11.57% 3.05% 23.16% 36.85% -
  Horiz. % 58.59% 57.61% 52.49% 47.05% 48.53% 63.15% 100.00%
NP 24,113 23,514 22,445 19,972 22,598 34,862 41,484 -8.64%
  YoY % 2.55% 4.76% 12.38% -11.62% -35.18% -15.96% -
  Horiz. % 58.13% 56.68% 54.11% 48.14% 54.48% 84.04% 100.00%
NP to SH 21,242 22,890 21,677 19,294 22,089 34,862 41,484 -10.55%
  YoY % -7.20% 5.60% 12.35% -12.65% -36.64% -15.96% -
  Horiz. % 51.21% 55.18% 52.25% 46.51% 53.25% 84.04% 100.00%
Tax Rate 25.79 % 25.95 % 25.07 % 25.20 % 23.50 % 20.58 % 25.64 % 0.10%
  YoY % -0.62% 3.51% -0.52% 7.23% 14.19% -19.73% -
  Horiz. % 100.59% 101.21% 97.78% 98.28% 91.65% 80.27% 100.00%
Total Cost 191,024 203,600 194,285 190,452 216,078 221,981 236,060 -3.46%
  YoY % -6.18% 4.79% 2.01% -11.86% -2.66% -5.96% -
  Horiz. % 80.92% 86.25% 82.30% 80.68% 91.54% 94.04% 100.00%
Net Worth 221,880 211,559 196,079 180,599 159,960 149,639 123,839 10.20%
  YoY % 4.88% 7.89% 8.57% 12.90% 6.90% 20.83% -
  Horiz. % 179.17% 170.83% 158.33% 145.83% 129.17% 120.83% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 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
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 221,880 211,559 196,079 180,599 159,960 149,639 123,839 10.20%
  YoY % 4.88% 7.89% 8.57% 12.90% 6.90% 20.83% -
  Horiz. % 179.17% 170.83% 158.33% 145.83% 129.17% 120.83% 100.00%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 11.21 % 10.35 % 10.36 % 9.49 % 9.47 % 13.57 % 14.95 % -4.68%
  YoY % 8.31% -0.10% 9.17% 0.21% -30.21% -9.23% -
  Horiz. % 74.98% 69.23% 69.30% 63.48% 63.34% 90.77% 100.00%
ROE 9.57 % 10.82 % 11.06 % 10.68 % 13.81 % 23.30 % 33.50 % -18.83%
  YoY % -11.55% -2.17% 3.56% -22.66% -40.73% -30.45% -
  Horiz. % 28.57% 32.30% 33.01% 31.88% 41.22% 69.55% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 41.69 44.01 42.00 40.78 46.26 49.78 53.79 -4.15%
  YoY % -5.27% 4.79% 2.99% -11.85% -7.07% -7.45% -
  Horiz. % 77.51% 81.82% 78.08% 75.81% 86.00% 92.55% 100.00%
EPS 4.12 4.44 4.20 3.73 4.28 6.76 12.52 -16.90%
  YoY % -7.21% 5.71% 12.60% -12.85% -36.69% -46.01% -
  Horiz. % 32.91% 35.46% 33.55% 29.79% 34.19% 53.99% 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 0.4300 0.4100 0.3800 0.3500 0.3100 0.2900 0.2400 10.20%
  YoY % 4.88% 7.89% 8.57% 12.90% 6.90% 20.83% -
  Horiz. % 179.17% 170.83% 158.33% 145.83% 129.17% 120.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 41.69 44.01 42.00 40.78 46.26 49.78 53.79 -4.15%
  YoY % -5.27% 4.79% 2.99% -11.85% -7.07% -7.45% -
  Horiz. % 77.51% 81.82% 78.08% 75.81% 86.00% 92.55% 100.00%
EPS 4.12 4.44 4.20 3.73 4.28 6.76 12.52 -16.90%
  YoY % -7.21% 5.71% 12.60% -12.85% -36.69% -46.01% -
  Horiz. % 32.91% 35.46% 33.55% 29.79% 34.19% 53.99% 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 0.4300 0.4100 0.3800 0.3500 0.3100 0.2900 0.2400 10.20%
  YoY % 4.88% 7.89% 8.57% 12.90% 6.90% 20.83% -
  Horiz. % 179.17% 170.83% 158.33% 145.83% 129.17% 120.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.9950 0.6050 0.5200 0.8250 0.8150 1.1600 1.4500 -
P/RPS 2.39 1.37 1.24 2.02 1.76 2.33 2.70 -2.01%
  YoY % 74.45% 10.48% -38.61% 14.77% -24.46% -13.70% -
  Horiz. % 88.52% 50.74% 45.93% 74.81% 65.19% 86.30% 100.00%
P/EPS 24.17 13.64 12.38 22.06 19.04 17.17 18.04 4.99%
  YoY % 77.20% 10.18% -43.88% 15.86% 10.89% -4.82% -
  Horiz. % 133.98% 75.61% 68.63% 122.28% 105.54% 95.18% 100.00%
EY 4.14 7.33 8.08 4.53 5.25 5.82 5.54 -4.73%
  YoY % -43.52% -9.28% 78.37% -13.71% -9.79% 5.05% -
  Horiz. % 74.73% 132.31% 145.85% 81.77% 94.77% 105.05% 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 2.31 1.48 1.37 2.36 2.63 4.00 6.04 -14.79%
  YoY % 56.08% 8.03% -41.95% -10.27% -34.25% -33.77% -
  Horiz. % 38.25% 24.50% 22.68% 39.07% 43.54% 66.23% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date - 21/02/20 21/02/19 13/02/18 22/02/17 24/02/16 25/02/15 -
Price 0.9850 0.6000 0.5900 0.7800 0.8800 1.0500 1.5000 -
P/RPS 2.36 1.36 1.40 1.91 1.90 2.11 2.79 -2.75%
  YoY % 73.53% -2.86% -26.70% 0.53% -9.95% -24.37% -
  Horiz. % 84.59% 48.75% 50.18% 68.46% 68.10% 75.63% 100.00%
P/EPS 23.93 13.53 14.04 20.86 20.56 15.54 18.66 4.23%
  YoY % 76.87% -3.63% -32.69% 1.46% 32.30% -16.72% -
  Horiz. % 128.24% 72.51% 75.24% 111.79% 110.18% 83.28% 100.00%
EY 4.18 7.39 7.12 4.79 4.86 6.43 5.36 -4.06%
  YoY % -43.44% 3.79% 48.64% -1.44% -24.42% 19.96% -
  Horiz. % 77.99% 137.87% 132.84% 89.37% 90.67% 119.96% 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 2.29 1.46 1.55 2.23 2.84 3.62 6.25 -15.40%
  YoY % 56.85% -5.81% -30.49% -21.48% -21.55% -42.08% -
  Horiz. % 36.64% 23.36% 24.80% 35.68% 45.44% 57.92% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

280  546  558  861 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.015-0.01 
 DNEX 0.91+0.045 
 EASTLND-OR 0.01-0.005 
 SCIB 0.27+0.065 
 SMTRACK 0.225-0.01 
 AHB 0.135+0.005 
 AGES 0.035-0.01 
 AIRASIA 0.59-0.025 
 MYEG 0.945-0.05 
 SCIB-WB 0.105+0.03 
PARTNERS & BROKERS