Highlights

[BOILERM] YoY Annualized Quarter Result on 2016-03-31 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 27-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Mar-2016  [#4]
Profit Trend QoQ -     -11.75%    YoY -     -21.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 234,810 225,907 237,190 260,109 277,875 242,020 165,834 5.96%
  YoY % 3.94% -4.76% -8.81% -6.39% 14.81% 45.94% -
  Horiz. % 141.59% 136.22% 143.03% 156.85% 167.56% 145.94% 100.00%
PBT 36,615 30,205 32,391 39,582 52,167 38,180 30,193 3.26%
  YoY % 21.22% -6.75% -18.17% -24.12% 36.63% 26.45% -
  Horiz. % 121.27% 100.04% 107.28% 131.10% 172.78% 126.45% 100.00%
Tax -8,789 -8,278 -8,533 -8,692 -13,012 -7,164 -6,458 5.27%
  YoY % -6.17% 2.99% 1.83% 33.20% -81.63% -10.93% -
  Horiz. % 136.09% 128.18% 132.13% 134.59% 201.49% 110.93% 100.00%
NP 27,826 21,927 23,858 30,890 39,155 31,016 23,735 2.68%
  YoY % 26.90% -8.09% -22.76% -21.11% 26.24% 30.68% -
  Horiz. % 117.24% 92.38% 100.52% 130.15% 164.97% 130.68% 100.00%
NP to SH 26,575 20,575 23,053 30,767 39,155 31,016 23,735 1.90%
  YoY % 29.16% -10.75% -25.07% -21.42% 26.24% 30.68% -
  Horiz. % 111.97% 86.69% 97.13% 129.63% 164.97% 130.68% 100.00%
Tax Rate 24.00 % 27.41 % 26.34 % 21.96 % 24.94 % 18.76 % 21.39 % 1.94%
  YoY % -12.44% 4.06% 19.95% -11.95% 32.94% -12.30% -
  Horiz. % 112.20% 128.14% 123.14% 102.66% 116.60% 87.70% 100.00%
Total Cost 206,984 203,980 213,332 229,219 238,720 211,004 142,099 6.47%
  YoY % 1.47% -4.38% -6.93% -3.98% 13.14% 48.49% -
  Horiz. % 145.66% 143.55% 150.13% 161.31% 168.00% 148.49% 100.00%
Net Worth 206,400 190,920 170,280 159,960 129,000 105,779 79,980 17.11%
  YoY % 8.11% 12.12% 6.45% 24.00% 21.95% 32.26% -
  Horiz. % 258.06% 238.71% 212.90% 200.00% 161.29% 132.26% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 10,320 9,030 7,740 7,740 - 7,740 5,160 12.24%
  YoY % 14.29% 16.67% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 200.00% 175.00% 150.00% 150.00% 0.00% 150.00% 100.00%
Div Payout % 38.83 % 43.89 % 33.57 % 25.16 % - % 24.95 % 21.74 % 10.15%
  YoY % -11.53% 30.74% 33.43% 0.00% 0.00% 14.77% -
  Horiz. % 178.61% 201.89% 154.42% 115.73% 0.00% 114.77% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 206,400 190,920 170,280 159,960 129,000 105,779 79,980 17.11%
  YoY % 8.11% 12.12% 6.45% 24.00% 21.95% 32.26% -
  Horiz. % 258.06% 238.71% 212.90% 200.00% 161.29% 132.26% 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 11.85 % 9.71 % 10.06 % 11.88 % 14.09 % 12.82 % 14.31 % -3.09%
  YoY % 22.04% -3.48% -15.32% -15.68% 9.91% -10.41% -
  Horiz. % 82.81% 67.85% 70.30% 83.02% 98.46% 89.59% 100.00%
ROE 12.88 % 10.78 % 13.54 % 19.23 % 30.35 % 29.32 % 29.68 % -12.98%
  YoY % 19.48% -20.38% -29.59% -36.64% 3.51% -1.21% -
  Horiz. % 43.40% 36.32% 45.62% 64.79% 102.26% 98.79% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 45.51 43.78 45.97 50.41 53.85 93.81 64.28 -5.59%
  YoY % 3.95% -4.76% -8.81% -6.39% -42.60% 45.94% -
  Horiz. % 70.80% 68.11% 71.52% 78.42% 83.77% 145.94% 100.00%
EPS 5.15 3.99 4.47 5.96 7.59 12.02 9.20 -9.21%
  YoY % 29.07% -10.74% -25.00% -21.48% -36.86% 30.65% -
  Horiz. % 55.98% 43.37% 48.59% 64.78% 82.50% 130.65% 100.00%
DPS 2.00 1.75 1.50 1.50 0.00 3.00 2.00 -
  YoY % 14.29% 16.67% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 100.00% 87.50% 75.00% 75.00% 0.00% 150.00% 100.00%
NAPS 0.4000 0.3700 0.3300 0.3100 0.2500 0.4100 0.3100 4.34%
  YoY % 8.11% 12.12% 6.45% 24.00% -39.02% 32.26% -
  Horiz. % 129.03% 119.35% 106.45% 100.00% 80.65% 132.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 45.51 43.78 45.97 50.41 53.85 46.90 32.14 5.97%
  YoY % 3.95% -4.76% -8.81% -6.39% 14.82% 45.92% -
  Horiz. % 141.60% 136.22% 143.03% 156.85% 167.55% 145.92% 100.00%
EPS 5.15 3.99 4.47 5.96 7.59 6.01 4.60 1.90%
  YoY % 29.07% -10.74% -25.00% -21.48% 26.29% 30.65% -
  Horiz. % 111.96% 86.74% 97.17% 129.57% 165.00% 130.65% 100.00%
DPS 2.00 1.75 1.50 1.50 0.00 1.50 1.00 12.24%
  YoY % 14.29% 16.67% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 200.00% 175.00% 150.00% 150.00% 0.00% 150.00% 100.00%
NAPS 0.4000 0.3700 0.3300 0.3100 0.2500 0.2050 0.1550 17.11%
  YoY % 8.11% 12.12% 6.45% 24.00% 21.95% 32.26% -
  Horiz. % 258.06% 238.71% 212.90% 200.00% 161.29% 132.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.5550 0.6700 0.8450 1.0200 1.4800 2.9500 0.9950 -
P/RPS 1.22 1.53 1.84 2.02 2.75 3.14 1.55 -3.91%
  YoY % -20.26% -16.85% -8.91% -26.55% -12.42% 102.58% -
  Horiz. % 78.71% 98.71% 118.71% 130.32% 177.42% 202.58% 100.00%
P/EPS 10.78 16.80 18.91 17.11 19.50 24.54 10.82 -0.06%
  YoY % -35.83% -11.16% 10.52% -12.26% -20.54% 126.80% -
  Horiz. % 99.63% 155.27% 174.77% 158.13% 180.22% 226.80% 100.00%
EY 9.28 5.95 5.29 5.85 5.13 4.08 9.25 0.05%
  YoY % 55.97% 12.48% -9.57% 14.04% 25.74% -55.89% -
  Horiz. % 100.32% 64.32% 57.19% 63.24% 55.46% 44.11% 100.00%
DY 3.60 2.61 1.78 1.47 0.00 1.02 2.01 10.20%
  YoY % 37.93% 46.63% 21.09% 0.00% 0.00% -49.25% -
  Horiz. % 179.10% 129.85% 88.56% 73.13% 0.00% 50.75% 100.00%
P/NAPS 1.39 1.81 2.56 3.29 5.92 7.20 3.21 -13.01%
  YoY % -23.20% -29.30% -22.19% -44.43% -17.78% 124.30% -
  Horiz. % 43.30% 56.39% 79.75% 102.49% 184.42% 224.30% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/19 - 24/05/17 27/05/16 21/05/15 21/05/14 29/05/13 -
Price 0.5650 0.6950 1.0500 1.0300 1.4800 3.0000 1.4000 -
P/RPS 1.24 1.59 2.28 2.04 2.75 3.20 2.18 -8.97%
  YoY % -22.01% -30.26% 11.76% -25.82% -14.06% 46.79% -
  Horiz. % 56.88% 72.94% 104.59% 93.58% 126.15% 146.79% 100.00%
P/EPS 10.97 17.43 23.50 17.27 19.50 24.95 15.22 -5.31%
  YoY % -37.06% -25.83% 36.07% -11.44% -21.84% 63.93% -
  Horiz. % 72.08% 114.52% 154.40% 113.47% 128.12% 163.93% 100.00%
EY 9.12 5.74 4.25 5.79 5.13 4.01 6.57 5.62%
  YoY % 58.89% 35.06% -26.60% 12.87% 27.93% -38.96% -
  Horiz. % 138.81% 87.37% 64.69% 88.13% 78.08% 61.04% 100.00%
DY 3.54 2.52 1.43 1.46 0.00 1.00 1.43 16.30%
  YoY % 40.48% 76.22% -2.05% 0.00% 0.00% -30.07% -
  Horiz. % 247.55% 176.22% 100.00% 102.10% 0.00% 69.93% 100.00%
P/NAPS 1.41 1.88 3.18 3.32 5.92 7.32 4.52 -17.64%
  YoY % -25.00% -40.88% -4.22% -43.92% -19.13% 61.95% -
  Horiz. % 31.19% 41.59% 70.35% 73.45% 130.97% 161.95% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

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. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
2. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
3. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
4. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
7. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
8. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
PARTNERS & BROKERS