Highlights

[BOILERM] YoY Quarter Result on 2018-09-30 [#2]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 22-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     11.84%    YoY -     14.87%
Quarter Report


View:


Show?  YoY % Horiz. %

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 56,475 56,202 55,803 54,474 69,137 67,886 55,294 0.35%
  YoY % 0.49% 0.72% 2.44% -21.21% 1.84% 22.77% -
  Horiz. % 102.14% 101.64% 100.92% 98.52% 125.04% 122.77% 100.00%
PBT 7,435 8,140 6,536 4,981 15,298 15,484 9,646 -4.24%
  YoY % -8.66% 24.54% 31.22% -67.44% -1.20% 60.52% -
  Horiz. % 77.08% 84.39% 67.76% 51.64% 158.59% 160.52% 100.00%
Tax -2,166 -2,235 -1,653 -1,256 -3,565 -4,089 -2,496 -2.33%
  YoY % 3.09% -35.21% -31.61% 64.77% 12.81% -63.82% -
  Horiz. % 86.78% 89.54% 66.23% 50.32% 142.83% 163.82% 100.00%
NP 5,269 5,905 4,883 3,725 11,733 11,395 7,150 -4.96%
  YoY % -10.77% 20.93% 31.09% -68.25% 2.97% 59.37% -
  Horiz. % 73.69% 82.59% 68.29% 52.10% 164.10% 159.37% 100.00%
NP to SH 5,032 5,516 4,802 3,675 11,733 11,395 7,150 -5.68%
  YoY % -8.77% 14.87% 30.67% -68.68% 2.97% 59.37% -
  Horiz. % 70.38% 77.15% 67.16% 51.40% 164.10% 159.37% 100.00%
Tax Rate 29.13 % 27.46 % 25.29 % 25.22 % 23.30 % 26.41 % 25.88 % 1.99%
  YoY % 6.08% 8.58% 0.28% 8.24% -11.78% 2.05% -
  Horiz. % 112.56% 106.11% 97.72% 97.45% 90.03% 102.05% 100.00%
Total Cost 51,206 50,297 50,920 50,749 57,404 56,491 48,144 1.03%
  YoY % 1.81% -1.22% 0.34% -11.59% 1.62% 17.34% -
  Horiz. % 106.36% 104.47% 105.77% 105.41% 119.23% 117.34% 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 9.33 % 10.51 % 8.75 % 6.84 % 16.97 % 16.79 % 12.93 % -5.29%
  YoY % -11.23% 20.11% 27.92% -59.69% 1.07% 29.85% -
  Horiz. % 72.16% 81.28% 67.67% 52.90% 131.25% 129.85% 100.00%
ROE 2.44 % 2.97 % 2.74 % 2.30 % 8.75 % 9.81 % 8.40 % -18.61%
  YoY % -17.85% 8.39% 19.13% -73.71% -10.81% 16.79% -
  Horiz. % 29.05% 35.36% 32.62% 27.38% 104.17% 116.79% 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 10.94 10.89 10.81 10.56 13.40 26.31 21.43 -10.60%
  YoY % 0.46% 0.74% 2.37% -21.19% -49.07% 22.77% -
  Horiz. % 51.05% 50.82% 50.44% 49.28% 62.53% 122.77% 100.00%
EPS 0.98 1.07 0.93 0.71 2.27 4.42 2.77 -15.89%
  YoY % -8.41% 15.05% 30.99% -68.72% -48.64% 59.57% -
  Horiz. % 35.38% 38.63% 33.57% 25.63% 81.95% 159.57% 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 10.94 10.89 10.81 10.56 13.40 13.16 10.72 0.34%
  YoY % 0.46% 0.74% 2.37% -21.19% 1.82% 22.76% -
  Horiz. % 102.05% 101.59% 100.84% 98.51% 125.00% 122.76% 100.00%
EPS 0.98 1.07 0.93 0.71 2.27 2.21 1.39 -5.66%
  YoY % -8.41% 15.05% 30.99% -68.72% 2.71% 58.99% -
  Horiz. % 70.50% 76.98% 66.91% 51.08% 163.31% 158.99% 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 4.93 6.11 8.41 9.43 8.21 13.53 8.21 -8.15%
  YoY % -19.31% -27.35% -10.82% 14.86% -39.32% 64.80% -
  Horiz. % 60.05% 74.42% 102.44% 114.86% 100.00% 164.80% 100.00%
P/EPS 55.37 62.21 97.78 139.71 48.38 80.60 63.51 -2.26%
  YoY % -11.00% -36.38% -30.01% 188.78% -39.98% 26.91% -
  Horiz. % 87.18% 97.95% 153.96% 219.98% 76.18% 126.91% 100.00%
EY 1.81 1.61 1.02 0.72 2.07 1.24 1.57 2.40%
  YoY % 12.42% 57.84% 41.67% -65.22% 66.94% -21.02% -
  Horiz. % 115.29% 102.55% 64.97% 45.86% 131.85% 78.98% 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 5.66 5.60 7.72 8.15 8.36 6.19 11.20 -10.75%
  YoY % 1.07% -27.46% -5.28% -2.51% 35.06% -44.73% -
  Horiz. % 50.54% 50.00% 68.93% 72.77% 74.64% 55.27% 100.00%
P/EPS 63.58 57.06 89.73 120.75 49.26 36.91 86.60 -5.02%
  YoY % 11.43% -36.41% -25.69% 145.13% 33.46% -57.38% -
  Horiz. % 73.42% 65.89% 103.61% 139.43% 56.88% 42.62% 100.00%
EY 1.57 1.75 1.11 0.83 2.03 2.71 1.15 5.32%
  YoY % -10.29% 57.66% 33.73% -59.11% -25.09% 135.65% -
  Horiz. % 136.52% 152.17% 96.52% 72.17% 176.52% 235.65% 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.
 


 

296  255  520  1194 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.050.00 
 HSI-C7K 0.285+0.015 
 HSI-H8F 0.19-0.025 
 PERDANA-PR 0.015-0.005 
 WCEHB 0.325+0.02 
 TDM 0.32+0.01 
 XDL 0.11+0.005 
 DGB 0.1450.00 
 KNM-WB 0.04-0.005 
 FGV 1.44+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers