Highlights

[BOILERM] YoY Quarter Result on 2017-09-30 [#2]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 22-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Sep-2017  [#2]
Profit Trend QoQ -     2.91%    YoY -     30.67%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 64,331 56,475 56,202 55,803 54,474 69,137 67,886 -0.89%
  YoY % 13.91% 0.49% 0.72% 2.44% -21.21% 1.84% -
  Horiz. % 94.76% 83.19% 82.79% 82.20% 80.24% 101.84% 100.00%
PBT 10,170 7,435 8,140 6,536 4,981 15,298 15,484 -6.76%
  YoY % 36.79% -8.66% 24.54% 31.22% -67.44% -1.20% -
  Horiz. % 65.68% 48.02% 52.57% 42.21% 32.17% 98.80% 100.00%
Tax -2,728 -2,166 -2,235 -1,653 -1,256 -3,565 -4,089 -6.52%
  YoY % -25.95% 3.09% -35.21% -31.61% 64.77% 12.81% -
  Horiz. % 66.72% 52.97% 54.66% 40.43% 30.72% 87.19% 100.00%
NP 7,442 5,269 5,905 4,883 3,725 11,733 11,395 -6.85%
  YoY % 41.24% -10.77% 20.93% 31.09% -68.25% 2.97% -
  Horiz. % 65.31% 46.24% 51.82% 42.85% 32.69% 102.97% 100.00%
NP to SH 6,048 5,032 5,516 4,802 3,675 11,733 11,395 -10.01%
  YoY % 20.19% -8.77% 14.87% 30.67% -68.68% 2.97% -
  Horiz. % 53.08% 44.16% 48.41% 42.14% 32.25% 102.97% 100.00%
Tax Rate 26.82 % 29.13 % 27.46 % 25.29 % 25.22 % 23.30 % 26.41 % 0.26%
  YoY % -7.93% 6.08% 8.58% 0.28% 8.24% -11.78% -
  Horiz. % 101.55% 110.30% 103.98% 95.76% 95.49% 88.22% 100.00%
Total Cost 56,889 51,206 50,297 50,920 50,749 57,404 56,491 0.12%
  YoY % 11.10% 1.81% -1.22% 0.34% -11.59% 1.62% -
  Horiz. % 100.70% 90.64% 89.04% 90.14% 89.84% 101.62% 100.00%
Net Worth 216,719 206,400 185,760 175,440 159,960 134,159 116,099 10.95%
  YoY % 5.00% 11.11% 5.88% 9.68% 19.23% 15.56% -
  Horiz. % 186.67% 177.78% 160.00% 151.11% 137.78% 115.56% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 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
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 216,719 206,400 185,760 175,440 159,960 134,159 116,099 10.95%
  YoY % 5.00% 11.11% 5.88% 9.68% 19.23% 15.56% -
  Horiz. % 186.67% 177.78% 160.00% 151.11% 137.78% 115.56% 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
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 11.57 % 9.33 % 10.51 % 8.75 % 6.84 % 16.97 % 16.79 % -6.01%
  YoY % 24.01% -11.23% 20.11% 27.92% -59.69% 1.07% -
  Horiz. % 68.91% 55.57% 62.60% 52.11% 40.74% 101.07% 100.00%
ROE 2.79 % 2.44 % 2.97 % 2.74 % 2.30 % 8.75 % 9.81 % -18.89%
  YoY % 14.34% -17.85% 8.39% 19.13% -73.71% -10.81% -
  Horiz. % 28.44% 24.87% 30.28% 27.93% 23.45% 89.19% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 12.47 10.94 10.89 10.81 10.56 13.40 26.31 -11.69%
  YoY % 13.99% 0.46% 0.74% 2.37% -21.19% -49.07% -
  Horiz. % 47.40% 41.58% 41.39% 41.09% 40.14% 50.93% 100.00%
EPS 1.17 0.98 1.07 0.93 0.71 2.27 4.42 -19.85%
  YoY % 19.39% -8.41% 15.05% 30.99% -68.72% -48.64% -
  Horiz. % 26.47% 22.17% 24.21% 21.04% 16.06% 51.36% 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 0.4000 0.3600 0.3400 0.3100 0.2600 0.4500 -1.14%
  YoY % 5.00% 11.11% 5.88% 9.68% 19.23% -42.22% -
  Horiz. % 93.33% 88.89% 80.00% 75.56% 68.89% 57.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 12.47 10.94 10.89 10.81 10.56 13.40 13.16 -0.89%
  YoY % 13.99% 0.46% 0.74% 2.37% -21.19% 1.82% -
  Horiz. % 94.76% 83.13% 82.75% 82.14% 80.24% 101.82% 100.00%
EPS 1.17 0.98 1.07 0.93 0.71 2.27 2.21 -10.05%
  YoY % 19.39% -8.41% 15.05% 30.99% -68.72% 2.71% -
  Horiz. % 52.94% 44.34% 48.42% 42.08% 32.13% 102.71% 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 0.4000 0.3600 0.3400 0.3100 0.2600 0.2250 10.95%
  YoY % 5.00% 11.11% 5.88% 9.68% 19.23% 15.56% -
  Horiz. % 186.67% 177.78% 160.00% 151.11% 137.78% 115.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.6050 0.5400 0.6650 0.9100 0.9950 1.1000 3.5600 -
P/RPS 4.85 4.93 6.11 8.41 9.43 8.21 13.53 -15.70%
  YoY % -1.62% -19.31% -27.35% -10.82% 14.86% -39.32% -
  Horiz. % 35.85% 36.44% 45.16% 62.16% 69.70% 60.68% 100.00%
P/EPS 51.62 55.37 62.21 97.78 139.71 48.38 80.60 -7.15%
  YoY % -6.77% -11.00% -36.38% -30.01% 188.78% -39.98% -
  Horiz. % 64.04% 68.70% 77.18% 121.32% 173.34% 60.02% 100.00%
EY 1.94 1.81 1.61 1.02 0.72 2.07 1.24 7.74%
  YoY % 7.18% 12.42% 57.84% 41.67% -65.22% 66.94% -
  Horiz. % 156.45% 145.97% 129.84% 82.26% 58.06% 166.94% 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 1.44 1.35 1.85 2.68 3.21 4.23 7.91 -24.70%
  YoY % 6.67% -27.03% -30.97% -16.51% -24.11% -46.52% -
  Horiz. % 18.20% 17.07% 23.39% 33.88% 40.58% 53.48% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 24/11/20 21/11/19 22/11/18 22/11/17 17/11/16 19/11/15 18/11/14 -
Price 0.8600 0.6200 0.6100 0.8350 0.8600 1.1200 1.6300 -
P/RPS 6.90 5.66 5.60 7.72 8.15 8.36 6.19 1.82%
  YoY % 21.91% 1.07% -27.46% -5.28% -2.51% 35.06% -
  Horiz. % 111.47% 91.44% 90.47% 124.72% 131.66% 135.06% 100.00%
P/EPS 73.37 63.58 57.06 89.73 120.75 49.26 36.91 12.12%
  YoY % 15.40% 11.43% -36.41% -25.69% 145.13% 33.46% -
  Horiz. % 198.78% 172.26% 154.59% 243.10% 327.15% 133.46% 100.00%
EY 1.36 1.57 1.75 1.11 0.83 2.03 2.71 -10.85%
  YoY % -13.38% -10.29% 57.66% 33.73% -59.11% -25.09% -
  Horiz. % 50.18% 57.93% 64.58% 40.96% 30.63% 74.91% 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 2.05 1.55 1.69 2.46 2.77 4.31 3.62 -9.03%
  YoY % 32.26% -8.28% -31.30% -11.19% -35.73% 19.06% -
  Horiz. % 56.63% 42.82% 46.69% 67.96% 76.52% 119.06% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

428  627  572 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GFM-WC 0.20+0.125 
 GFM 0.405+0.20 
 ARMADA 0.425+0.03 
 ITRONIC 0.665+0.185 
 DNEX-WD 0.365-0.01 
 ANZO 0.08-0.015 
 KOMARK-WC 0.10-0.005 
 AAX 0.095+0.01 
 MTRONIC 0.07-0.01 
 JADI 0.135+0.025 

FEATURED POSTS

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