Highlights

[BOILERM] YoY Cumulative Quarter Result on 2018-12-31 [#3]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 21-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Dec-2018  [#3]
Profit Trend QoQ -     55.61%    YoY -     12.35%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 CAGR
Revenue 162,548 157,818 179,008 192,633 208,158 166,481 131,281 3.68%
  YoY % 3.00% -11.84% -7.07% -7.46% 25.03% 26.81% -
  Horiz. % 123.82% 120.21% 136.35% 146.73% 158.56% 126.81% 100.00%
PBT 22,465 20,026 22,155 32,922 41,841 27,983 22,583 -0.09%
  YoY % 12.18% -9.61% -32.70% -21.32% 49.52% 23.91% -
  Horiz. % 99.48% 88.68% 98.10% 145.78% 185.28% 123.91% 100.00%
Tax -5,631 -5,047 -5,206 -6,775 -10,728 -7,208 -5,607 0.07%
  YoY % -11.57% 3.05% 23.16% 36.85% -48.83% -28.55% -
  Horiz. % 100.43% 90.01% 92.85% 120.83% 191.33% 128.55% 100.00%
NP 16,834 14,979 16,949 26,147 31,113 20,775 16,976 -0.14%
  YoY % 12.38% -11.62% -35.18% -15.96% 49.76% 22.38% -
  Horiz. % 99.16% 88.24% 99.84% 154.02% 183.28% 122.38% 100.00%
NP to SH 16,258 14,471 16,567 26,147 31,113 20,775 16,976 -0.73%
  YoY % 12.35% -12.65% -36.64% -15.96% 49.76% 22.38% -
  Horiz. % 95.77% 85.24% 97.59% 154.02% 183.28% 122.38% 100.00%
Tax Rate 25.07 % 25.20 % 23.50 % 20.58 % 25.64 % 25.76 % 24.83 % 0.16%
  YoY % -0.52% 7.23% 14.19% -19.73% -0.47% 3.75% -
  Horiz. % 100.97% 101.49% 94.64% 82.88% 103.26% 103.75% 100.00%
Total Cost 145,714 142,839 162,059 166,486 177,045 145,706 114,305 4.19%
  YoY % 2.01% -11.86% -2.66% -5.96% 21.51% 27.47% -
  Horiz. % 127.48% 124.96% 141.78% 145.65% 154.89% 127.47% 100.00%
Net Worth 196,079 180,599 159,960 149,639 123,839 92,880 72,240 18.38%
  YoY % 8.57% 12.90% 6.90% 20.83% 33.33% 28.57% -
  Horiz. % 271.43% 250.00% 221.43% 207.14% 171.43% 128.57% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 CAGR
Net Worth 196,079 180,599 159,960 149,639 123,839 92,880 72,240 18.38%
  YoY % 8.57% 12.90% 6.90% 20.83% 33.33% 28.57% -
  Horiz. % 271.43% 250.00% 221.43% 207.14% 171.43% 128.57% 100.00%
NOSH 516,000 516,000 516,000 516,000 516,000 258,000 258,000 12.43%
  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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 CAGR
NP Margin 10.36 % 9.49 % 9.47 % 13.57 % 14.95 % 12.48 % 12.93 % -3.68%
  YoY % 9.17% 0.21% -30.21% -9.23% 19.79% -3.48% -
  Horiz. % 80.12% 73.40% 73.24% 104.95% 115.62% 96.52% 100.00%
ROE 8.29 % 8.01 % 10.36 % 17.47 % 25.12 % 22.37 % 23.50 % -16.14%
  YoY % 3.50% -22.68% -40.70% -30.45% 12.29% -4.81% -
  Horiz. % 35.28% 34.09% 44.09% 74.34% 106.89% 95.19% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 CAGR
RPS 31.50 30.58 34.69 37.33 40.34 64.53 50.88 -7.78%
  YoY % 3.01% -11.85% -7.07% -7.46% -37.49% 26.83% -
  Horiz. % 61.91% 60.10% 68.18% 73.37% 79.28% 126.83% 100.00%
EPS 3.15 2.80 3.21 5.07 9.39 8.05 6.58 -11.70%
  YoY % 12.50% -12.77% -36.69% -46.01% 16.65% 22.34% -
  Horiz. % 47.87% 42.55% 48.78% 77.05% 142.71% 122.34% 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 0.3800 0.3500 0.3100 0.2900 0.2400 0.3600 0.2800 5.30%
  YoY % 8.57% 12.90% 6.90% 20.83% -33.33% 28.57% -
  Horiz. % 135.71% 125.00% 110.71% 103.57% 85.71% 128.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 CAGR
RPS 31.50 30.58 34.69 37.33 40.34 32.26 25.44 3.68%
  YoY % 3.01% -11.85% -7.07% -7.46% 25.05% 26.81% -
  Horiz. % 123.82% 120.20% 136.36% 146.74% 158.57% 126.81% 100.00%
EPS 3.15 2.80 3.21 5.07 9.39 4.03 3.29 -0.73%
  YoY % 12.50% -12.77% -36.69% -46.01% 133.00% 22.49% -
  Horiz. % 95.74% 85.11% 97.57% 154.10% 285.41% 122.49% 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 0.3800 0.3500 0.3100 0.2900 0.2400 0.1800 0.1400 18.38%
  YoY % 8.57% 12.90% 6.90% 20.83% 33.33% 28.57% -
  Horiz. % 271.43% 250.00% 221.43% 207.14% 171.43% 128.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/01/13 -
Price 0.5200 0.8250 0.8150 1.1600 1.4500 2.6000 0.9450 -
P/RPS 1.65 2.70 2.35 3.11 3.59 4.03 1.86 -2.00%
  YoY % -38.89% 14.89% -24.44% -13.37% -10.92% 116.67% -
  Horiz. % 88.71% 145.16% 126.34% 167.20% 193.01% 216.67% 100.00%
P/EPS 16.50 29.42 25.38 22.89 24.05 32.29 14.36 2.38%
  YoY % -43.92% 15.92% 10.88% -4.82% -25.52% 124.86% -
  Horiz. % 114.90% 204.87% 176.74% 159.40% 167.48% 224.86% 100.00%
EY 6.06 3.40 3.94 4.37 4.16 3.10 6.96 -2.31%
  YoY % 78.24% -13.71% -9.84% 5.05% 34.19% -55.46% -
  Horiz. % 87.07% 48.85% 56.61% 62.79% 59.77% 44.54% 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 1.37 2.36 2.63 4.00 6.04 7.22 3.38 -14.15%
  YoY % -41.95% -10.27% -34.25% -33.77% -16.34% 113.61% -
  Horiz. % 40.53% 69.82% 77.81% 118.34% 178.70% 213.61% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 CAGR
Date 21/02/19 13/02/18 22/02/17 24/02/16 25/02/15 19/02/14 19/03/13 -
Price 0.5900 0.7800 0.8800 1.0500 1.5000 2.8000 1.0100 -
P/RPS 1.87 2.55 2.54 2.81 3.72 4.34 1.98 -0.96%
  YoY % -26.67% 0.39% -9.61% -24.46% -14.29% 119.19% -
  Horiz. % 94.44% 128.79% 128.28% 141.92% 187.88% 219.19% 100.00%
P/EPS 18.73 27.81 27.41 20.72 24.88 34.77 15.35 3.42%
  YoY % -32.65% 1.46% 32.29% -16.72% -28.44% 126.51% -
  Horiz. % 122.02% 181.17% 178.57% 134.98% 162.08% 226.51% 100.00%
EY 5.34 3.60 3.65 4.83 4.02 2.88 6.51 -3.29%
  YoY % 48.33% -1.37% -24.43% 20.15% 39.58% -55.76% -
  Horiz. % 82.03% 55.30% 56.07% 74.19% 61.75% 44.24% 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 2.23 2.84 3.62 6.25 7.78 3.61 -13.31%
  YoY % -30.49% -21.48% -21.55% -42.08% -19.67% 115.51% -
  Horiz. % 42.94% 61.77% 78.67% 100.28% 173.13% 215.51% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers