Highlights

[BOILERM] YoY Quarter Result on 2019-06-30 [#1]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 19-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2020
Quarter 30-Jun-2019  [#1]
Profit Trend QoQ -     -37.37%    YoY -     31.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 32,028 60,790 54,335 45,435 61,720 60,018 74,142 -13.04%
  YoY % -47.31% 11.88% 19.59% -26.39% 2.84% -19.05% -
  Horiz. % 43.20% 81.99% 73.29% 61.28% 83.25% 80.95% 100.00%
PBT 3,541 8,757 6,714 6,293 8,665 10,268 13,719 -20.19%
  YoY % -59.56% 30.43% 6.69% -27.37% -15.61% -25.15% -
  Horiz. % 25.81% 63.83% 48.94% 45.87% 63.16% 74.85% 100.00%
Tax -1,057 -2,109 -1,840 -1,552 -2,067 -2,444 -3,642 -18.62%
  YoY % 49.88% -14.62% -18.56% 24.92% 15.43% 32.89% -
  Horiz. % 29.02% 57.91% 50.52% 42.61% 56.75% 67.11% 100.00%
NP 2,484 6,648 4,874 4,741 6,598 7,824 10,077 -20.80%
  YoY % -62.64% 36.40% 2.81% -28.14% -15.67% -22.36% -
  Horiz. % 24.65% 65.97% 48.37% 47.05% 65.48% 77.64% 100.00%
NP to SH 2,342 6,462 4,932 4,666 6,435 7,824 10,077 -21.57%
  YoY % -63.76% 31.02% 5.70% -27.49% -17.75% -22.36% -
  Horiz. % 23.24% 64.13% 48.94% 46.30% 63.86% 77.64% 100.00%
Tax Rate 29.85 % 24.08 % 27.41 % 24.66 % 23.85 % 23.80 % 26.55 % 1.97%
  YoY % 23.96% -12.15% 11.15% 3.40% 0.21% -10.36% -
  Horiz. % 112.43% 90.70% 103.24% 92.88% 89.83% 89.64% 100.00%
Total Cost 29,544 54,142 49,461 40,694 55,122 52,194 64,065 -12.09%
  YoY % -45.43% 9.46% 21.54% -26.17% 5.61% -18.53% -
  Horiz. % 46.12% 84.51% 77.20% 63.52% 86.04% 81.47% 100.00%
Net Worth 216,719 211,559 190,920 175,440 165,119 139,320 116,099 10.95%
  YoY % 2.44% 10.81% 8.82% 6.25% 18.52% 20.00% -
  Horiz. % 186.67% 182.22% 164.44% 151.11% 142.22% 120.00% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 216,719 211,559 190,920 175,440 165,119 139,320 116,099 10.95%
  YoY % 2.44% 10.81% 8.82% 6.25% 18.52% 20.00% -
  Horiz. % 186.67% 182.22% 164.44% 151.11% 142.22% 120.00% 100.00%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 258,000 12.23%
  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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 7.76 % 10.94 % 8.97 % 10.43 % 10.69 % 13.04 % 13.59 % -8.91%
  YoY % -29.07% 21.96% -14.00% -2.43% -18.02% -4.05% -
  Horiz. % 57.10% 80.50% 66.00% 76.75% 78.66% 95.95% 100.00%
ROE 1.08 % 3.05 % 2.58 % 2.66 % 3.90 % 5.62 % 8.68 % -29.32%
  YoY % -64.59% 18.22% -3.01% -31.79% -30.60% -35.25% -
  Horiz. % 12.44% 35.14% 29.72% 30.65% 44.93% 64.75% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 6.21 11.78 10.53 8.81 11.96 11.63 28.74 -22.52%
  YoY % -47.28% 11.87% 19.52% -26.34% 2.84% -59.53% -
  Horiz. % 21.61% 40.99% 36.64% 30.65% 41.61% 40.47% 100.00%
EPS 0.45 1.25 0.96 0.90 1.25 1.52 3.91 -30.23%
  YoY % -64.00% 30.21% 6.67% -28.00% -17.76% -61.13% -
  Horiz. % 11.51% 31.97% 24.55% 23.02% 31.97% 38.87% 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 0.4200 0.4100 0.3700 0.3400 0.3200 0.2700 0.4500 -1.14%
  YoY % 2.44% 10.81% 8.82% 6.25% 18.52% -40.00% -
  Horiz. % 93.33% 91.11% 82.22% 75.56% 71.11% 60.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 6.21 11.78 10.53 8.81 11.96 11.63 14.37 -13.04%
  YoY % -47.28% 11.87% 19.52% -26.34% 2.84% -19.07% -
  Horiz. % 43.22% 81.98% 73.28% 61.31% 83.23% 80.93% 100.00%
EPS 0.45 1.25 0.96 0.90 1.25 1.52 1.95 -21.66%
  YoY % -64.00% 30.21% 6.67% -28.00% -17.76% -22.05% -
  Horiz. % 23.08% 64.10% 49.23% 46.15% 64.10% 77.95% 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 0.4200 0.4100 0.3700 0.3400 0.3200 0.2700 0.2250 10.95%
  YoY % 2.44% 10.81% 8.82% 6.25% 18.52% 20.00% -
  Horiz. % 186.67% 182.22% 164.44% 151.11% 142.22% 120.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.5550 0.5800 0.6850 0.9350 1.0200 1.4600 2.9900 -
P/RPS 8.94 4.92 6.51 10.62 8.53 12.55 10.40 -2.49%
  YoY % 81.71% -24.42% -38.70% 24.50% -32.03% 20.67% -
  Horiz. % 85.96% 47.31% 62.60% 102.12% 82.02% 120.67% 100.00%
P/EPS 122.28 46.31 71.67 103.40 81.79 96.29 76.55 8.11%
  YoY % 164.05% -35.38% -30.69% 26.42% -15.06% 25.79% -
  Horiz. % 159.74% 60.50% 93.63% 135.08% 106.85% 125.79% 100.00%
EY 0.82 2.16 1.40 0.97 1.22 1.04 1.31 -7.50%
  YoY % -62.04% 54.29% 44.33% -20.49% 17.31% -20.61% -
  Horiz. % 62.60% 164.89% 106.87% 74.05% 93.13% 79.39% 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 1.32 1.41 1.85 2.75 3.19 5.41 6.64 -23.59%
  YoY % -6.38% -23.78% -32.73% -13.79% -41.04% -18.52% -
  Horiz. % 19.88% 21.23% 27.86% 41.42% 48.04% 81.48% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 12/08/20 19/08/19 23/08/18 22/08/17 17/08/16 19/08/15 19/08/14 -
Price 0.6300 0.7400 0.7250 0.9000 1.0300 1.1600 3.3500 -
P/RPS 10.15 6.28 6.89 10.22 8.61 9.97 11.66 -2.28%
  YoY % 61.62% -8.85% -32.58% 18.70% -13.64% -14.49% -
  Horiz. % 87.05% 53.86% 59.09% 87.65% 73.84% 85.51% 100.00%
P/EPS 138.80 59.09 75.85 99.53 82.59 76.50 85.77 8.35%
  YoY % 134.90% -22.10% -23.79% 20.51% 7.96% -10.81% -
  Horiz. % 161.83% 68.89% 88.43% 116.04% 96.29% 89.19% 100.00%
EY 0.72 1.69 1.32 1.00 1.21 1.31 1.17 -7.77%
  YoY % -57.40% 28.03% 32.00% -17.36% -7.63% 11.97% -
  Horiz. % 61.54% 144.44% 112.82% 85.47% 103.42% 111.97% 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 1.50 1.80 1.96 2.65 3.22 4.30 7.44 -23.41%
  YoY % -16.67% -8.16% -26.04% -17.70% -25.12% -42.20% -
  Horiz. % 20.16% 24.19% 26.34% 35.62% 43.28% 57.80% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

442  660  559  944 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX-WD 0.375+0.025 
 DNEX 0.72+0.005 
 XOX 0.090.00 
 GFM-WC 0.075+0.035 
 SIGN-WA 0.10+0.03 
 MPAY 0.23-0.035 
 PUNCAK 0.475+0.09 
 MSM 0.98+0.125 
 ITRONIC 0.48+0.095 
 MTRONIC 0.08-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS