Highlights

[BOILERM] YoY Cumulative Quarter Result on 2017-12-31 [#3]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 13-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     52.84%    YoY -     -12.65%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 170,336 162,548 157,818 179,008 192,633 208,158 166,481 0.38%
  YoY % 4.79% 3.00% -11.84% -7.07% -7.46% 25.03% -
  Horiz. % 102.32% 97.64% 94.80% 107.52% 115.71% 125.03% 100.00%
PBT 23,816 22,465 20,026 22,155 32,922 41,841 27,983 -2.65%
  YoY % 6.01% 12.18% -9.61% -32.70% -21.32% 49.52% -
  Horiz. % 85.11% 80.28% 71.56% 79.17% 117.65% 149.52% 100.00%
Tax -6,180 -5,631 -5,047 -5,206 -6,775 -10,728 -7,208 -2.53%
  YoY % -9.75% -11.57% 3.05% 23.16% 36.85% -48.83% -
  Horiz. % 85.74% 78.12% 70.02% 72.23% 93.99% 148.83% 100.00%
NP 17,636 16,834 14,979 16,949 26,147 31,113 20,775 -2.69%
  YoY % 4.76% 12.38% -11.62% -35.18% -15.96% 49.76% -
  Horiz. % 84.89% 81.03% 72.10% 81.58% 125.86% 149.76% 100.00%
NP to SH 17,168 16,258 14,471 16,567 26,147 31,113 20,775 -3.13%
  YoY % 5.60% 12.35% -12.65% -36.64% -15.96% 49.76% -
  Horiz. % 82.64% 78.26% 69.66% 79.74% 125.86% 149.76% 100.00%
Tax Rate 25.95 % 25.07 % 25.20 % 23.50 % 20.58 % 25.64 % 25.76 % 0.12%
  YoY % 3.51% -0.52% 7.23% 14.19% -19.73% -0.47% -
  Horiz. % 100.74% 97.32% 97.83% 91.23% 79.89% 99.53% 100.00%
Total Cost 152,700 145,714 142,839 162,059 166,486 177,045 145,706 0.78%
  YoY % 4.79% 2.01% -11.86% -2.66% -5.96% 21.51% -
  Horiz. % 104.80% 100.01% 98.03% 111.22% 114.26% 121.51% 100.00%
Net Worth 211,559 196,079 180,599 159,960 149,639 123,839 92,880 14.70%
  YoY % 7.89% 8.57% 12.90% 6.90% 20.83% 33.33% -
  Horiz. % 227.78% 211.11% 194.44% 172.22% 161.11% 133.33% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 211,559 196,079 180,599 159,960 149,639 123,839 92,880 14.70%
  YoY % 7.89% 8.57% 12.90% 6.90% 20.83% 33.33% -
  Horiz. % 227.78% 211.11% 194.44% 172.22% 161.11% 133.33% 100.00%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 258,000 12.24%
  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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 10.35 % 10.36 % 9.49 % 9.47 % 13.57 % 14.95 % 12.48 % -3.07%
  YoY % -0.10% 9.17% 0.21% -30.21% -9.23% 19.79% -
  Horiz. % 82.93% 83.01% 76.04% 75.88% 108.73% 119.79% 100.00%
ROE 8.11 % 8.29 % 8.01 % 10.36 % 17.47 % 25.12 % 22.37 % -15.55%
  YoY % -2.17% 3.50% -22.68% -40.70% -30.45% 12.29% -
  Horiz. % 36.25% 37.06% 35.81% 46.31% 78.10% 112.29% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 33.01 31.50 30.58 34.69 37.33 40.34 64.53 -10.57%
  YoY % 4.79% 3.01% -11.85% -7.07% -7.46% -37.49% -
  Horiz. % 51.15% 48.81% 47.39% 53.76% 57.85% 62.51% 100.00%
EPS 3.33 3.15 2.80 3.21 5.07 9.39 8.05 -13.67%
  YoY % 5.71% 12.50% -12.77% -36.69% -46.01% 16.65% -
  Horiz. % 41.37% 39.13% 34.78% 39.88% 62.98% 116.65% 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 0.3800 0.3500 0.3100 0.2900 0.2400 0.3600 2.19%
  YoY % 7.89% 8.57% 12.90% 6.90% 20.83% -33.33% -
  Horiz. % 113.89% 105.56% 97.22% 86.11% 80.56% 66.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 33.01 31.50 30.58 34.69 37.33 40.34 32.26 0.38%
  YoY % 4.79% 3.01% -11.85% -7.07% -7.46% 25.05% -
  Horiz. % 102.32% 97.64% 94.79% 107.53% 115.72% 125.05% 100.00%
EPS 3.33 3.15 2.80 3.21 5.07 9.39 4.03 -3.13%
  YoY % 5.71% 12.50% -12.77% -36.69% -46.01% 133.00% -
  Horiz. % 82.63% 78.16% 69.48% 79.65% 125.81% 233.00% 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 0.3800 0.3500 0.3100 0.2900 0.2400 0.1800 14.70%
  YoY % 7.89% 8.57% 12.90% 6.90% 20.83% 33.33% -
  Horiz. % 227.78% 211.11% 194.44% 172.22% 161.11% 133.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.6050 0.5200 0.8250 0.8150 1.1600 1.4500 2.6000 -
P/RPS 1.83 1.65 2.70 2.35 3.11 3.59 4.03 -12.32%
  YoY % 10.91% -38.89% 14.89% -24.44% -13.37% -10.92% -
  Horiz. % 45.41% 40.94% 67.00% 58.31% 77.17% 89.08% 100.00%
P/EPS 18.18 16.50 29.42 25.38 22.89 24.05 32.29 -9.13%
  YoY % 10.18% -43.92% 15.92% 10.88% -4.82% -25.52% -
  Horiz. % 56.30% 51.10% 91.11% 78.60% 70.89% 74.48% 100.00%
EY 5.50 6.06 3.40 3.94 4.37 4.16 3.10 10.02%
  YoY % -9.24% 78.24% -13.71% -9.84% 5.05% 34.19% -
  Horiz. % 177.42% 195.48% 109.68% 127.10% 140.97% 134.19% 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 1.48 1.37 2.36 2.63 4.00 6.04 7.22 -23.20%
  YoY % 8.03% -41.95% -10.27% -34.25% -33.77% -16.34% -
  Horiz. % 20.50% 18.98% 32.69% 36.43% 55.40% 83.66% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 21/02/20 21/02/19 13/02/18 22/02/17 24/02/16 25/02/15 19/02/14 -
Price 0.6000 0.5900 0.7800 0.8800 1.0500 1.5000 2.8000 -
P/RPS 1.82 1.87 2.55 2.54 2.81 3.72 4.34 -13.48%
  YoY % -2.67% -26.67% 0.39% -9.61% -24.46% -14.29% -
  Horiz. % 41.94% 43.09% 58.76% 58.53% 64.75% 85.71% 100.00%
P/EPS 18.03 18.73 27.81 27.41 20.72 24.88 34.77 -10.36%
  YoY % -3.74% -32.65% 1.46% 32.29% -16.72% -28.44% -
  Horiz. % 51.86% 53.87% 79.98% 78.83% 59.59% 71.56% 100.00%
EY 5.55 5.34 3.60 3.65 4.83 4.02 2.88 11.55%
  YoY % 3.93% 48.33% -1.37% -24.43% 20.15% 39.58% -
  Horiz. % 192.71% 185.42% 125.00% 126.74% 167.71% 139.58% 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 1.46 1.55 2.23 2.84 3.62 6.25 7.78 -24.33%
  YoY % -5.81% -30.49% -21.48% -21.55% -42.08% -19.67% -
  Horiz. % 18.77% 19.92% 28.66% 36.50% 46.53% 80.33% 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
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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