Highlights

[BOILERM] YoY Cumulative Quarter Result on 2016-06-30 [#1]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 17-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Jun-2016  [#1]
Profit Trend QoQ -     -79.08%    YoY -     -17.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 60,790 54,335 45,435 61,720 60,018 74,142 51,530 2.79%
  YoY % 11.88% 19.59% -26.39% 2.84% -19.05% 43.88% -
  Horiz. % 117.97% 105.44% 88.17% 119.77% 116.47% 143.88% 100.00%
PBT 8,757 6,714 6,293 8,665 10,268 13,719 8,521 0.46%
  YoY % 30.43% 6.69% -27.37% -15.61% -25.15% 61.00% -
  Horiz. % 102.77% 78.79% 73.85% 101.69% 120.50% 161.00% 100.00%
Tax -2,109 -1,840 -1,552 -2,067 -2,444 -3,642 -2,183 -0.57%
  YoY % -14.62% -18.56% 24.92% 15.43% 32.89% -66.83% -
  Horiz. % 96.61% 84.29% 71.09% 94.69% 111.96% 166.83% 100.00%
NP 6,648 4,874 4,741 6,598 7,824 10,077 6,338 0.80%
  YoY % 36.40% 2.81% -28.14% -15.67% -22.36% 58.99% -
  Horiz. % 104.89% 76.90% 74.80% 104.10% 123.45% 158.99% 100.00%
NP to SH 6,462 4,932 4,666 6,435 7,824 10,077 6,338 0.32%
  YoY % 31.02% 5.70% -27.49% -17.75% -22.36% 58.99% -
  Horiz. % 101.96% 77.82% 73.62% 101.53% 123.45% 158.99% 100.00%
Tax Rate 24.08 % 27.41 % 24.66 % 23.85 % 23.80 % 26.55 % 25.62 % -1.03%
  YoY % -12.15% 11.15% 3.40% 0.21% -10.36% 3.63% -
  Horiz. % 93.99% 106.99% 96.25% 93.09% 92.90% 103.63% 100.00%
Total Cost 54,142 49,461 40,694 55,122 52,194 64,065 45,192 3.06%
  YoY % 9.46% 21.54% -26.17% 5.61% -18.53% 41.76% -
  Horiz. % 119.80% 109.45% 90.05% 121.97% 115.49% 141.76% 100.00%
Net Worth 211,559 190,920 175,440 165,119 139,320 116,099 85,140 16.37%
  YoY % 10.81% 8.82% 6.25% 18.52% 20.00% 36.36% -
  Horiz. % 248.48% 224.24% 206.06% 193.94% 163.64% 136.36% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 211,559 190,920 175,440 165,119 139,320 116,099 85,140 16.37%
  YoY % 10.81% 8.82% 6.25% 18.52% 20.00% 36.36% -
  Horiz. % 248.48% 224.24% 206.06% 193.94% 163.64% 136.36% 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 10.94 % 8.97 % 10.43 % 10.69 % 13.04 % 13.59 % 12.30 % -1.93%
  YoY % 21.96% -14.00% -2.43% -18.02% -4.05% 10.49% -
  Horiz. % 88.94% 72.93% 84.80% 86.91% 106.02% 110.49% 100.00%
ROE 3.05 % 2.58 % 2.66 % 3.90 % 5.62 % 8.68 % 7.44 % -13.80%
  YoY % 18.22% -3.01% -31.79% -30.60% -35.25% 16.67% -
  Horiz. % 40.99% 34.68% 35.75% 52.42% 75.54% 116.67% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 11.78 10.53 8.81 11.96 11.63 28.74 19.97 -8.42%
  YoY % 11.87% 19.52% -26.34% 2.84% -59.53% 43.92% -
  Horiz. % 58.99% 52.73% 44.12% 59.89% 58.24% 143.92% 100.00%
EPS 1.25 0.96 0.90 1.25 1.52 3.91 2.46 -10.67%
  YoY % 30.21% 6.67% -28.00% -17.76% -61.13% 58.94% -
  Horiz. % 50.81% 39.02% 36.59% 50.81% 61.79% 158.94% 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 0.3700 0.3400 0.3200 0.2700 0.4500 0.3300 3.68%
  YoY % 10.81% 8.82% 6.25% 18.52% -40.00% 36.36% -
  Horiz. % 124.24% 112.12% 103.03% 96.97% 81.82% 136.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 11.78 10.53 8.81 11.96 11.63 14.37 9.99 2.78%
  YoY % 11.87% 19.52% -26.34% 2.84% -19.07% 43.84% -
  Horiz. % 117.92% 105.41% 88.19% 119.72% 116.42% 143.84% 100.00%
EPS 1.25 0.96 0.90 1.25 1.52 1.95 1.23 0.27%
  YoY % 30.21% 6.67% -28.00% -17.76% -22.05% 58.54% -
  Horiz. % 101.63% 78.05% 73.17% 101.63% 123.58% 158.54% 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 0.3700 0.3400 0.3200 0.2700 0.2250 0.1650 16.37%
  YoY % 10.81% 8.82% 6.25% 18.52% 20.00% 36.36% -
  Horiz. % 248.48% 224.24% 206.06% 193.94% 163.64% 136.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.5800 0.6850 0.9350 1.0200 1.4600 2.9900 1.3900 -
P/RPS 4.92 6.51 10.62 8.53 12.55 10.40 6.96 -5.61%
  YoY % -24.42% -38.70% 24.50% -32.03% 20.67% 49.43% -
  Horiz. % 70.69% 93.53% 152.59% 122.56% 180.32% 149.43% 100.00%
P/EPS 46.31 71.67 103.40 81.79 96.29 76.55 56.58 -3.28%
  YoY % -35.38% -30.69% 26.42% -15.06% 25.79% 35.30% -
  Horiz. % 81.85% 126.67% 182.75% 144.56% 170.18% 135.30% 100.00%
EY 2.16 1.40 0.97 1.22 1.04 1.31 1.77 3.37%
  YoY % 54.29% 44.33% -20.49% 17.31% -20.61% -25.99% -
  Horiz. % 122.03% 79.10% 54.80% 68.93% 58.76% 74.01% 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 1.41 1.85 2.75 3.19 5.41 6.64 4.21 -16.66%
  YoY % -23.78% -32.73% -13.79% -41.04% -18.52% 57.72% -
  Horiz. % 33.49% 43.94% 65.32% 75.77% 128.50% 157.72% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 19/08/19 23/08/18 22/08/17 17/08/16 19/08/15 19/08/14 20/08/13 -
Price 0.7400 0.7250 0.9000 1.0300 1.1600 3.3500 1.7500 -
P/RPS 6.28 6.89 10.22 8.61 9.97 11.66 8.76 -5.39%
  YoY % -8.85% -32.58% 18.70% -13.64% -14.49% 33.11% -
  Horiz. % 71.69% 78.65% 116.67% 98.29% 113.81% 133.11% 100.00%
P/EPS 59.09 75.85 99.53 82.59 76.50 85.77 71.24 -3.07%
  YoY % -22.10% -23.79% 20.51% 7.96% -10.81% 20.40% -
  Horiz. % 82.94% 106.47% 139.71% 115.93% 107.38% 120.40% 100.00%
EY 1.69 1.32 1.00 1.21 1.31 1.17 1.40 3.19%
  YoY % 28.03% 32.00% -17.36% -7.63% 11.97% -16.43% -
  Horiz. % 120.71% 94.29% 71.43% 86.43% 93.57% 83.57% 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 1.80 1.96 2.65 3.22 4.30 7.44 5.30 -16.47%
  YoY % -8.16% -26.04% -17.70% -25.12% -42.20% 40.38% -
  Horiz. % 33.96% 36.98% 50.00% 60.75% 81.13% 140.38% 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. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
6. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
7. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
8. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS