Highlights

[BOILERM] YoY Quarter Result on 2016-12-31 [#3]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 22-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Dec-2016  [#3]
Profit Trend QoQ -     75.70%    YoY -     -2.02%
Quarter Report


View:


Show?  YoY % Horiz. %

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 53,071 52,011 56,580 62,814 63,478 66,130 59,657 -1.93%
  YoY % 2.04% -8.08% -9.92% -1.05% -4.01% 10.85% -
  Horiz. % 88.96% 87.18% 94.84% 105.29% 106.40% 110.85% 100.00%
PBT 7,624 7,611 7,197 8,509 7,356 12,638 9,816 -4.12%
  YoY % 0.17% 5.75% -15.42% 15.67% -41.79% 28.75% -
  Horiz. % 77.67% 77.54% 73.32% 86.69% 74.94% 128.75% 100.00%
Tax -1,905 -1,556 -1,842 -1,883 -766 -2,997 -2,529 -4.61%
  YoY % -22.43% 15.53% 2.18% -145.82% 74.44% -18.51% -
  Horiz. % 75.33% 61.53% 72.84% 74.46% 30.29% 118.51% 100.00%
NP 5,719 6,055 5,355 6,626 6,590 9,641 7,287 -3.96%
  YoY % -5.55% 13.07% -19.18% 0.55% -31.65% 32.30% -
  Horiz. % 78.48% 83.09% 73.49% 90.93% 90.44% 132.30% 100.00%
NP to SH 5,675 5,810 5,003 6,457 6,590 9,641 7,287 -4.08%
  YoY % -2.32% 16.13% -22.52% -2.02% -31.65% 32.30% -
  Horiz. % 77.88% 79.73% 68.66% 88.61% 90.44% 132.30% 100.00%
Tax Rate 24.99 % 20.44 % 25.59 % 22.13 % 10.41 % 23.71 % 25.76 % -0.50%
  YoY % 22.26% -20.13% 15.63% 112.58% -56.09% -7.96% -
  Horiz. % 97.01% 79.35% 99.34% 85.91% 40.41% 92.04% 100.00%
Total Cost 47,352 45,956 51,225 56,188 56,888 56,489 52,370 -1.66%
  YoY % 3.04% -10.29% -8.83% -1.23% 0.71% 7.87% -
  Horiz. % 90.42% 87.75% 97.81% 107.29% 108.63% 107.87% 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 10.78 % 11.64 % 9.46 % 10.55 % 10.38 % 14.58 % 12.21 % -2.05%
  YoY % -7.39% 23.04% -10.33% 1.64% -28.81% 19.41% -
  Horiz. % 88.29% 95.33% 77.48% 86.40% 85.01% 119.41% 100.00%
ROE 2.68 % 2.96 % 2.77 % 4.04 % 4.40 % 7.79 % 7.85 % -16.39%
  YoY % -9.46% 6.86% -31.44% -8.18% -43.52% -0.76% -
  Horiz. % 34.14% 37.71% 35.29% 51.46% 56.05% 99.24% 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 10.29 10.08 10.97 12.17 12.30 12.82 23.12 -12.62%
  YoY % 2.08% -8.11% -9.86% -1.06% -4.06% -44.55% -
  Horiz. % 44.51% 43.60% 47.45% 52.64% 53.20% 55.45% 100.00%
EPS 1.10 1.13 0.97 1.25 1.28 2.02 2.82 -14.52%
  YoY % -2.65% 16.49% -22.40% -2.34% -36.63% -28.37% -
  Horiz. % 39.01% 40.07% 34.40% 44.33% 45.39% 71.63% 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 10.29 10.08 10.97 12.17 12.30 12.82 11.56 -1.92%
  YoY % 2.08% -8.11% -9.86% -1.06% -4.06% 10.90% -
  Horiz. % 89.01% 87.20% 94.90% 105.28% 106.40% 110.90% 100.00%
EPS 1.10 1.13 0.97 1.25 1.28 2.02 1.41 -4.05%
  YoY % -2.65% 16.49% -22.40% -2.34% -36.63% 43.26% -
  Horiz. % 78.01% 80.14% 68.79% 88.65% 90.78% 143.26% 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 5.88 5.16 7.52 6.70 9.43 11.31 11.24 -10.23%
  YoY % 13.95% -31.38% 12.24% -28.95% -16.62% 0.62% -
  Horiz. % 52.31% 45.91% 66.90% 59.61% 83.90% 100.62% 100.00%
P/EPS 55.01 46.18 85.09 65.13 90.83 77.61 92.05 -8.22%
  YoY % 19.12% -45.73% 30.65% -28.29% 17.03% -15.69% -
  Horiz. % 59.76% 50.17% 92.44% 70.76% 98.67% 84.31% 100.00%
EY 1.82 2.17 1.18 1.54 1.10 1.29 1.09 8.92%
  YoY % -16.13% 83.90% -23.38% 40.00% -14.73% 18.35% -
  Horiz. % 166.97% 199.08% 108.26% 141.28% 100.92% 118.35% 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 5.83 5.85 7.11 7.23 8.54 11.70 12.11 -11.47%
  YoY % -0.34% -17.72% -1.66% -15.34% -27.01% -3.39% -
  Horiz. % 48.14% 48.31% 58.71% 59.70% 70.52% 96.61% 100.00%
P/EPS 54.56 52.40 80.45 70.32 82.22 80.28 99.14 -9.47%
  YoY % 4.12% -34.87% 14.41% -14.47% 2.42% -19.02% -
  Horiz. % 55.03% 52.85% 81.15% 70.93% 82.93% 80.98% 100.00%
EY 1.83 1.91 1.24 1.42 1.22 1.25 1.01 10.41%
  YoY % -4.19% 54.03% -12.68% 16.39% -2.40% 23.76% -
  Horiz. % 181.19% 189.11% 122.77% 140.59% 120.79% 123.76% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

597  345  528  615 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MCT 0.20+0.01 
 KANGER 0.300.00 
 ABLEGRP 0.175+0.03 
 CME 0.1150.00 
 RSAWIT 0.31+0.035 
 HBGLOB 0.21+0.01 
 TDM 0.265+0.035 
 JTIASA 0.83+0.125 
 MTRONIC 0.08+0.01 
 EKOVEST 0.565-0.015 

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