Highlights

[BOILERM] YoY Cumulative Quarter Result on 2019-09-30 [#2]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 21-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2020
Quarter 30-Sep-2019  [#2]
Profit Trend QoQ -     77.87%    YoY -     10.01%
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.
 


 

289  511  451  726 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.02-0.01 
 CAREPLS 0.395+0.16 
 SUPERMX 1.86+0.25 
 ARMADA 0.42-0.045 
 SAPNRG 0.255-0.015 
 XDL 0.16-0.005 
 MTAG 0.56+0.055 
 OCR-PA 0.020.00 
 AVI 0.155+0.02 
 ESCERAM 0.35+0.09 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers