Highlights

[BOILERM] YoY Annualized Quarter Result on 2018-03-31 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 23-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Mar-2018  [#4]
Profit Trend QoQ -     6.64%    YoY -     -10.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 230,147 234,810 225,907 237,190 260,109 277,875 242,020 -0.83%
  YoY % -1.99% 3.94% -4.76% -8.81% -6.39% 14.81% -
  Horiz. % 95.09% 97.02% 93.34% 98.00% 107.47% 114.81% 100.00%
PBT 32,426 36,615 30,205 32,391 39,582 52,167 38,180 -2.68%
  YoY % -11.44% 21.22% -6.75% -18.17% -24.12% 36.63% -
  Horiz. % 84.93% 95.90% 79.11% 84.84% 103.67% 136.63% 100.00%
Tax -8,344 -8,789 -8,278 -8,533 -8,692 -13,012 -7,164 2.57%
  YoY % 5.06% -6.17% 2.99% 1.83% 33.20% -81.63% -
  Horiz. % 116.47% 122.68% 115.55% 119.11% 121.33% 181.63% 100.00%
NP 24,082 27,826 21,927 23,858 30,890 39,155 31,016 -4.13%
  YoY % -13.46% 26.90% -8.09% -22.76% -21.11% 26.24% -
  Horiz. % 77.64% 89.71% 70.70% 76.92% 99.59% 126.24% 100.00%
NP to SH 23,255 26,575 20,575 23,053 30,767 39,155 31,016 -4.68%
  YoY % -12.49% 29.16% -10.75% -25.07% -21.42% 26.24% -
  Horiz. % 74.98% 85.68% 66.34% 74.33% 99.20% 126.24% 100.00%
Tax Rate 25.73 % 24.00 % 27.41 % 26.34 % 21.96 % 24.94 % 18.76 % 5.40%
  YoY % 7.21% -12.44% 4.06% 19.95% -11.95% 32.94% -
  Horiz. % 137.15% 127.93% 146.11% 140.41% 117.06% 132.94% 100.00%
Total Cost 206,065 206,984 203,980 213,332 229,219 238,720 211,004 -0.39%
  YoY % -0.44% 1.47% -4.38% -6.93% -3.98% 13.14% -
  Horiz. % 97.66% 98.09% 96.67% 101.10% 108.63% 113.14% 100.00%
Net Worth 211,559 206,400 190,920 170,280 159,960 129,000 105,779 12.23%
  YoY % 2.50% 8.11% 12.12% 6.45% 24.00% 21.95% -
  Horiz. % 200.00% 195.12% 180.49% 160.98% 151.22% 121.95% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 9,030 10,320 9,030 7,740 7,740 - 7,740 2.60%
  YoY % -12.50% 14.29% 16.67% 0.00% 0.00% 0.00% -
  Horiz. % 116.67% 133.33% 116.67% 100.00% 100.00% 0.00% 100.00%
Div Payout % 38.83 % 38.83 % 43.89 % 33.57 % 25.16 % - % 24.95 % 7.64%
  YoY % 0.00% -11.53% 30.74% 33.43% 0.00% 0.00% -
  Horiz. % 155.63% 155.63% 175.91% 134.55% 100.84% 0.00% 100.00%
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 211,559 206,400 190,920 170,280 159,960 129,000 105,779 12.23%
  YoY % 2.50% 8.11% 12.12% 6.45% 24.00% 21.95% -
  Horiz. % 200.00% 195.12% 180.49% 160.98% 151.22% 121.95% 100.00%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 258,000 12.23%
  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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 10.46 % 11.85 % 9.71 % 10.06 % 11.88 % 14.09 % 12.82 % -3.33%
  YoY % -11.73% 22.04% -3.48% -15.32% -15.68% 9.91% -
  Horiz. % 81.59% 92.43% 75.74% 78.47% 92.67% 109.91% 100.00%
ROE 10.99 % 12.88 % 10.78 % 13.54 % 19.23 % 30.35 % 29.32 % -15.07%
  YoY % -14.67% 19.48% -20.38% -29.59% -36.64% 3.51% -
  Horiz. % 37.48% 43.93% 36.77% 46.18% 65.59% 103.51% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 44.60 45.51 43.78 45.97 50.41 53.85 93.81 -11.65%
  YoY % -2.00% 3.95% -4.76% -8.81% -6.39% -42.60% -
  Horiz. % 47.54% 48.51% 46.67% 49.00% 53.74% 57.40% 100.00%
EPS 4.51 5.15 3.99 4.47 5.96 7.59 12.02 -15.06%
  YoY % -12.43% 29.07% -10.74% -25.00% -21.48% -36.86% -
  Horiz. % 37.52% 42.85% 33.19% 37.19% 49.58% 63.14% 100.00%
DPS 1.75 2.00 1.75 1.50 1.50 0.00 3.00 -8.58%
  YoY % -12.50% 14.29% 16.67% 0.00% 0.00% 0.00% -
  Horiz. % 58.33% 66.67% 58.33% 50.00% 50.00% 0.00% 100.00%
NAPS 0.4100 0.4000 0.3700 0.3300 0.3100 0.2500 0.4100 -
  YoY % 2.50% 8.11% 12.12% 6.45% 24.00% -39.02% -
  Horiz. % 100.00% 97.56% 90.24% 80.49% 75.61% 60.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 44.60 45.51 43.78 45.97 50.41 53.85 46.90 -0.83%
  YoY % -2.00% 3.95% -4.76% -8.81% -6.39% 14.82% -
  Horiz. % 95.10% 97.04% 93.35% 98.02% 107.48% 114.82% 100.00%
EPS 4.51 5.15 3.99 4.47 5.96 7.59 6.01 -4.67%
  YoY % -12.43% 29.07% -10.74% -25.00% -21.48% 26.29% -
  Horiz. % 75.04% 85.69% 66.39% 74.38% 99.17% 126.29% 100.00%
DPS 1.75 2.00 1.75 1.50 1.50 0.00 1.50 2.60%
  YoY % -12.50% 14.29% 16.67% 0.00% 0.00% 0.00% -
  Horiz. % 116.67% 133.33% 116.67% 100.00% 100.00% 0.00% 100.00%
NAPS 0.4100 0.4000 0.3700 0.3300 0.3100 0.2500 0.2050 12.23%
  YoY % 2.50% 8.11% 12.12% 6.45% 24.00% 21.95% -
  Horiz. % 200.00% 195.12% 180.49% 160.98% 151.22% 121.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.4500 0.5550 0.6700 0.8450 1.0200 1.4800 2.9500 -
P/RPS 1.01 1.22 1.53 1.84 2.02 2.75 3.14 -17.21%
  YoY % -17.21% -20.26% -16.85% -8.91% -26.55% -12.42% -
  Horiz. % 32.17% 38.85% 48.73% 58.60% 64.33% 87.58% 100.00%
P/EPS 9.98 10.78 16.80 18.91 17.11 19.50 24.54 -13.91%
  YoY % -7.42% -35.83% -11.16% 10.52% -12.26% -20.54% -
  Horiz. % 40.67% 43.93% 68.46% 77.06% 69.72% 79.46% 100.00%
EY 10.02 9.28 5.95 5.29 5.85 5.13 4.08 16.14%
  YoY % 7.97% 55.97% 12.48% -9.57% 14.04% 25.74% -
  Horiz. % 245.59% 227.45% 145.83% 129.66% 143.38% 125.74% 100.00%
DY 3.89 3.60 2.61 1.78 1.47 0.00 1.02 24.97%
  YoY % 8.06% 37.93% 46.63% 21.09% 0.00% 0.00% -
  Horiz. % 381.37% 352.94% 255.88% 174.51% 144.12% 0.00% 100.00%
P/NAPS 1.10 1.39 1.81 2.56 3.29 5.92 7.20 -26.86%
  YoY % -20.86% -23.20% -29.30% -22.19% -44.43% -17.78% -
  Horiz. % 15.28% 19.31% 25.14% 35.56% 45.69% 82.22% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 25/06/20 28/05/19 - 24/05/17 27/05/16 21/05/15 21/05/14 -
Price 0.5200 0.5650 0.6950 1.0500 1.0300 1.4800 3.0000 -
P/RPS 1.17 1.24 1.59 2.28 2.04 2.75 3.20 -15.43%
  YoY % -5.65% -22.01% -30.26% 11.76% -25.82% -14.06% -
  Horiz. % 36.56% 38.75% 49.69% 71.25% 63.75% 85.94% 100.00%
P/EPS 11.54 10.97 17.43 23.50 17.27 19.50 24.95 -12.05%
  YoY % 5.20% -37.06% -25.83% 36.07% -11.44% -21.84% -
  Horiz. % 46.25% 43.97% 69.86% 94.19% 69.22% 78.16% 100.00%
EY 8.67 9.12 5.74 4.25 5.79 5.13 4.01 13.70%
  YoY % -4.93% 58.89% 35.06% -26.60% 12.87% 27.93% -
  Horiz. % 216.21% 227.43% 143.14% 105.99% 144.39% 127.93% 100.00%
DY 3.37 3.54 2.52 1.43 1.46 0.00 1.00 22.42%
  YoY % -4.80% 40.48% 76.22% -2.05% 0.00% 0.00% -
  Horiz. % 337.00% 354.00% 252.00% 143.00% 146.00% 0.00% 100.00%
P/NAPS 1.27 1.41 1.88 3.18 3.32 5.92 7.32 -25.30%
  YoY % -9.93% -25.00% -40.88% -4.22% -43.92% -19.13% -
  Horiz. % 17.35% 19.26% 25.68% 43.44% 45.36% 80.87% 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
 
 

366  356  594  1202 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 KSTAR 0.23-0.025 
 DNEX 0.2550.00 
 VSOLAR 0.040.00 
 DYNACIA 0.125+0.005 
 ANZO 0.100.00 
 KTG 0.24-0.005 
 LAMBO 0.030.00 
 DGB 0.09-0.015 
 AT 0.180.00 

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