Highlights

[BOILERM] YoY Cumulative Quarter Result on 2016-09-30 [#2]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 17-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Sep-2016  [#2]
Profit Trend QoQ -     57.11%    YoY -     -48.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 117,265 110,537 101,238 116,194 129,155 142,028 106,824 1.57%
  YoY % 6.09% 9.19% -12.87% -10.04% -9.06% 32.96% -
  Horiz. % 109.77% 103.48% 94.77% 108.77% 120.90% 132.96% 100.00%
PBT 16,192 14,854 12,829 13,646 25,566 29,203 18,167 -1.90%
  YoY % 9.01% 15.78% -5.99% -46.62% -12.45% 60.75% -
  Horiz. % 89.13% 81.76% 70.62% 75.11% 140.73% 160.75% 100.00%
Tax -4,275 -4,075 -3,205 -3,323 -6,009 -7,731 -4,679 -1.49%
  YoY % -4.91% -27.15% 3.55% 44.70% 22.27% -65.23% -
  Horiz. % 91.37% 87.09% 68.50% 71.02% 128.42% 165.23% 100.00%
NP 11,917 10,779 9,624 10,323 19,557 21,472 13,488 -2.04%
  YoY % 10.56% 12.00% -6.77% -47.22% -8.92% 59.19% -
  Horiz. % 88.35% 79.92% 71.35% 76.53% 145.00% 159.19% 100.00%
NP to SH 11,494 10,448 9,468 10,110 19,557 21,472 13,488 -2.63%
  YoY % 10.01% 10.35% -6.35% -48.30% -8.92% 59.19% -
  Horiz. % 85.22% 77.46% 70.20% 74.96% 145.00% 159.19% 100.00%
Tax Rate 26.40 % 27.43 % 24.98 % 24.35 % 23.50 % 26.47 % 25.76 % 0.41%
  YoY % -3.76% 9.81% 2.59% 3.62% -11.22% 2.76% -
  Horiz. % 102.48% 106.48% 96.97% 94.53% 91.23% 102.76% 100.00%
Total Cost 105,348 99,758 91,614 105,871 109,598 120,556 93,336 2.04%
  YoY % 5.60% 8.89% -13.47% -3.40% -9.09% 29.16% -
  Horiz. % 112.87% 106.88% 98.16% 113.43% 117.42% 129.16% 100.00%
Net Worth 206,400 185,760 175,440 159,960 134,159 116,099 85,140 15.90%
  YoY % 11.11% 5.88% 9.68% 19.23% 15.56% 36.36% -
  Horiz. % 242.42% 218.18% 206.06% 187.88% 157.58% 136.36% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 206,400 185,760 175,440 159,960 134,159 116,099 85,140 15.90%
  YoY % 11.11% 5.88% 9.68% 19.23% 15.56% 36.36% -
  Horiz. % 242.42% 218.18% 206.06% 187.88% 157.58% 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 10.16 % 9.75 % 9.51 % 8.88 % 15.14 % 15.12 % 12.63 % -3.56%
  YoY % 4.21% 2.52% 7.09% -41.35% 0.13% 19.71% -
  Horiz. % 80.44% 77.20% 75.30% 70.31% 119.87% 119.71% 100.00%
ROE 5.57 % 5.62 % 5.40 % 6.32 % 14.58 % 18.49 % 15.84 % -15.98%
  YoY % -0.89% 4.07% -14.56% -56.65% -21.15% 16.73% -
  Horiz. % 35.16% 35.48% 34.09% 39.90% 92.05% 116.73% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 22.73 21.42 19.62 22.52 25.03 55.05 41.40 -9.51%
  YoY % 6.12% 9.17% -12.88% -10.03% -54.53% 32.97% -
  Horiz. % 54.90% 51.74% 47.39% 54.40% 60.46% 132.97% 100.00%
EPS 2.23 2.02 1.83 1.96 3.79 8.32 5.23 -13.24%
  YoY % 10.40% 10.38% -6.63% -48.28% -54.45% 59.08% -
  Horiz. % 42.64% 38.62% 34.99% 37.48% 72.47% 159.08% 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 0.4000 0.3600 0.3400 0.3100 0.2600 0.4500 0.3300 3.26%
  YoY % 11.11% 5.88% 9.68% 19.23% -42.22% 36.36% -
  Horiz. % 121.21% 109.09% 103.03% 93.94% 78.79% 136.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 22.73 21.42 19.62 22.52 25.03 27.52 20.70 1.57%
  YoY % 6.12% 9.17% -12.88% -10.03% -9.05% 32.95% -
  Horiz. % 109.81% 103.48% 94.78% 108.79% 120.92% 132.95% 100.00%
EPS 2.23 2.02 1.83 1.96 3.79 4.16 2.61 -2.59%
  YoY % 10.40% 10.38% -6.63% -48.28% -8.89% 59.39% -
  Horiz. % 85.44% 77.39% 70.11% 75.10% 145.21% 159.39% 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 0.4000 0.3600 0.3400 0.3100 0.2600 0.2250 0.1650 15.90%
  YoY % 11.11% 5.88% 9.68% 19.23% 15.56% 36.36% -
  Horiz. % 242.42% 218.18% 206.06% 187.88% 157.58% 136.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.5400 0.6650 0.9100 0.9950 1.1000 3.5600 1.7600 -
P/RPS 2.38 3.10 4.64 4.42 4.39 6.47 4.25 -9.21%
  YoY % -23.23% -33.19% 4.98% 0.68% -32.15% 52.24% -
  Horiz. % 56.00% 72.94% 109.18% 104.00% 103.29% 152.24% 100.00%
P/EPS 24.24 32.84 49.59 50.78 29.02 42.78 33.67 -5.33%
  YoY % -26.19% -33.78% -2.34% 74.98% -32.16% 27.06% -
  Horiz. % 71.99% 97.53% 147.28% 150.82% 86.19% 127.06% 100.00%
EY 4.13 3.04 2.02 1.97 3.45 2.34 2.97 5.65%
  YoY % 35.86% 50.50% 2.54% -42.90% 47.44% -21.21% -
  Horiz. % 139.06% 102.36% 68.01% 66.33% 116.16% 78.79% 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 1.35 1.85 2.68 3.21 4.23 7.91 5.33 -20.45%
  YoY % -27.03% -30.97% -16.51% -24.11% -46.52% 48.41% -
  Horiz. % 25.33% 34.71% 50.28% 60.23% 79.36% 148.41% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 22/11/18 22/11/17 17/11/16 19/11/15 18/11/14 25/11/13 -
Price 0.6200 0.6100 0.8350 0.8600 1.1200 1.6300 2.4000 -
P/RPS 2.73 2.85 4.26 3.82 4.47 2.96 5.80 -11.80%
  YoY % -4.21% -33.10% 11.52% -14.54% 51.01% -48.97% -
  Horiz. % 47.07% 49.14% 73.45% 65.86% 77.07% 51.03% 100.00%
P/EPS 27.83 30.13 45.51 43.89 29.55 19.59 45.91 -8.00%
  YoY % -7.63% -33.79% 3.69% 48.53% 50.84% -57.33% -
  Horiz. % 60.62% 65.63% 99.13% 95.60% 64.37% 42.67% 100.00%
EY 3.59 3.32 2.20 2.28 3.38 5.11 2.18 8.67%
  YoY % 8.13% 50.91% -3.51% -32.54% -33.86% 134.40% -
  Horiz. % 164.68% 152.29% 100.92% 104.59% 155.05% 234.40% 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 1.69 2.46 2.77 4.31 3.62 7.27 -22.70%
  YoY % -8.28% -31.30% -11.19% -35.73% 19.06% -50.21% -
  Horiz. % 21.32% 23.25% 33.84% 38.10% 59.28% 49.79% 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
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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!

TOP ARTICLES

1. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS