Highlights

[BOILERM] YoY Quarter Result on 2017-03-31 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 24-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Mar-2017  [#4]
Profit Trend QoQ -     0.45%    YoY -     40.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 59,811 72,262 68,089 58,182 67,476 69,717 75,539 -3.81%
  YoY % -17.23% 6.13% 17.03% -13.77% -3.21% -7.71% -
  Horiz. % 79.18% 95.66% 90.14% 77.02% 89.33% 92.29% 100.00%
PBT 8,610 14,150 10,179 10,236 6,660 10,326 10,197 -2.78%
  YoY % -39.15% 39.01% -0.56% 53.69% -35.50% 1.27% -
  Horiz. % 84.44% 138.77% 99.82% 100.38% 65.31% 101.27% 100.00%
Tax -2,164 -3,158 -3,231 -3,327 -1,917 -2,284 44 -
  YoY % 31.48% 2.26% 2.89% -73.55% 16.07% -5,290.91% -
  Horiz. % -4,918.18% -7,177.27% -7,343.18% -7,561.36% -4,356.82% -5,190.91% 100.00%
NP 6,446 10,992 6,948 6,909 4,743 8,042 10,241 -7.42%
  YoY % -41.36% 58.20% 0.56% 45.67% -41.02% -21.47% -
  Horiz. % 62.94% 107.33% 67.84% 67.46% 46.31% 78.53% 100.00%
NP to SH 6,086 10,317 6,104 6,486 4,620 8,042 10,241 -8.30%
  YoY % -41.01% 69.02% -5.89% 40.39% -42.55% -21.47% -
  Horiz. % 59.43% 100.74% 59.60% 63.33% 45.11% 78.53% 100.00%
Tax Rate 25.13 % 22.32 % 31.74 % 32.50 % 28.78 % 22.12 % -0.43 % -
  YoY % 12.59% -29.68% -2.34% 12.93% 30.11% 5,244.19% -
  Horiz. % -5,844.19% -5,190.70% -7,381.40% -7,558.14% -6,693.02% -5,144.19% 100.00%
Total Cost 53,365 61,270 61,141 51,273 62,733 61,675 65,298 -3.30%
  YoY % -12.90% 0.21% 19.25% -18.27% 1.72% -5.55% -
  Horiz. % 81.73% 93.83% 93.63% 78.52% 96.07% 94.45% 100.00%
Net Worth 211,559 206,400 190,920 170,280 159,960 129,000 105,779 12.23%
  YoY % 2.50% 8.11% 12.12% 6.45% 24.00% 21.95% -
  Horiz. % 200.00% 195.12% 180.49% 160.98% 151.22% 121.95% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 9,030 10,320 9,030 7,740 7,740 9,030 7,740 2.60%
  YoY % -12.50% 14.29% 16.67% 0.00% -14.29% 16.67% -
  Horiz. % 116.67% 133.33% 116.67% 100.00% 100.00% 116.67% 100.00%
Div Payout % 148.37 % 100.03 % 147.94 % 119.33 % 167.53 % 112.29 % 75.58 % 11.89%
  YoY % 48.33% -32.38% 23.98% -28.77% 49.19% 48.57% -
  Horiz. % 196.31% 132.35% 195.74% 157.89% 221.66% 148.57% 100.00%
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 211,559 206,400 190,920 170,280 159,960 129,000 105,779 12.23%
  YoY % 2.50% 8.11% 12.12% 6.45% 24.00% 21.95% -
  Horiz. % 200.00% 195.12% 180.49% 160.98% 151.22% 121.95% 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 10.78 % 15.21 % 10.20 % 11.87 % 7.03 % 11.54 % 13.56 % -3.75%
  YoY % -29.13% 49.12% -14.07% 68.85% -39.08% -14.90% -
  Horiz. % 79.50% 112.17% 75.22% 87.54% 51.84% 85.10% 100.00%
ROE 2.88 % 5.00 % 3.20 % 3.81 % 2.89 % 6.23 % 9.68 % -18.28%
  YoY % -42.40% 56.25% -16.01% 31.83% -53.61% -35.64% -
  Horiz. % 29.75% 51.65% 33.06% 39.36% 29.86% 64.36% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 11.59 14.00 13.20 11.28 13.08 13.51 29.28 -14.30%
  YoY % -17.21% 6.06% 17.02% -13.76% -3.18% -53.86% -
  Horiz. % 39.58% 47.81% 45.08% 38.52% 44.67% 46.14% 100.00%
EPS 1.18 2.00 1.18 1.26 0.90 1.56 3.97 -18.29%
  YoY % -41.00% 69.49% -6.35% 40.00% -42.31% -60.71% -
  Horiz. % 29.72% 50.38% 29.72% 31.74% 22.67% 39.29% 100.00%
DPS 1.75 2.00 1.75 1.50 1.50 1.75 3.00 -8.58%
  YoY % -12.50% 14.29% 16.67% 0.00% -14.29% -41.67% -
  Horiz. % 58.33% 66.67% 58.33% 50.00% 50.00% 58.33% 100.00%
NAPS 0.4100 0.4000 0.3700 0.3300 0.3100 0.2500 0.4100 -
  YoY % 2.50% 8.11% 12.12% 6.45% 24.00% -39.02% -
  Horiz. % 100.00% 97.56% 90.24% 80.49% 75.61% 60.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 11.59 14.00 13.20 11.28 13.08 13.51 14.64 -3.82%
  YoY % -17.21% 6.06% 17.02% -13.76% -3.18% -7.72% -
  Horiz. % 79.17% 95.63% 90.16% 77.05% 89.34% 92.28% 100.00%
EPS 1.18 2.00 1.18 1.26 0.90 1.56 1.98 -8.26%
  YoY % -41.00% 69.49% -6.35% 40.00% -42.31% -21.21% -
  Horiz. % 59.60% 101.01% 59.60% 63.64% 45.45% 78.79% 100.00%
DPS 1.75 2.00 1.75 1.50 1.50 1.75 1.50 2.60%
  YoY % -12.50% 14.29% 16.67% 0.00% -14.29% 16.67% -
  Horiz. % 116.67% 133.33% 116.67% 100.00% 100.00% 116.67% 100.00%
NAPS 0.4100 0.4000 0.3700 0.3300 0.3100 0.2500 0.2050 12.23%
  YoY % 2.50% 8.11% 12.12% 6.45% 24.00% 21.95% -
  Horiz. % 200.00% 195.12% 180.49% 160.98% 151.22% 121.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.4500 0.5550 0.6700 0.8450 1.0200 1.4800 2.9500 -
P/RPS 3.88 3.96 5.08 7.49 7.80 10.95 10.08 -14.70%
  YoY % -2.02% -22.05% -32.18% -3.97% -28.77% 8.63% -
  Horiz. % 38.49% 39.29% 50.40% 74.31% 77.38% 108.63% 100.00%
P/EPS 38.15 27.76 56.64 67.22 113.92 94.96 74.32 -10.51%
  YoY % 37.43% -50.99% -15.74% -40.99% 19.97% 27.77% -
  Horiz. % 51.33% 37.35% 76.21% 90.45% 153.28% 127.77% 100.00%
EY 2.62 3.60 1.77 1.49 0.88 1.05 1.35 11.67%
  YoY % -27.22% 103.39% 18.79% 69.32% -16.19% -22.22% -
  Horiz. % 194.07% 266.67% 131.11% 110.37% 65.19% 77.78% 100.00%
DY 3.89 3.60 2.61 1.78 1.47 1.18 1.02 24.97%
  YoY % 8.06% 37.93% 46.63% 21.09% 24.58% 15.69% -
  Horiz. % 381.37% 352.94% 255.88% 174.51% 144.12% 115.69% 100.00%
P/NAPS 1.10 1.39 1.81 2.56 3.29 5.92 7.20 -26.86%
  YoY % -20.86% -23.20% -29.30% -22.19% -44.43% -17.78% -
  Horiz. % 15.28% 19.31% 25.14% 35.56% 45.69% 82.22% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 25/06/20 28/05/19 - 24/05/17 27/05/16 21/05/15 21/05/14 -
Price 0.5200 0.5650 0.6950 1.0500 1.0300 1.4800 3.0000 -
P/RPS 4.49 4.03 5.27 9.31 7.88 10.95 10.25 -12.84%
  YoY % 11.41% -23.53% -43.39% 18.15% -28.04% 6.83% -
  Horiz. % 43.80% 39.32% 51.41% 90.83% 76.88% 106.83% 100.00%
P/EPS 44.09 28.26 58.75 83.53 115.04 94.96 75.58 -8.58%
  YoY % 56.02% -51.90% -29.67% -27.39% 21.15% 25.64% -
  Horiz. % 58.34% 37.39% 77.73% 110.52% 152.21% 125.64% 100.00%
EY 2.27 3.54 1.70 1.20 0.87 1.05 1.32 9.45%
  YoY % -35.88% 108.24% 41.67% 37.93% -17.14% -20.45% -
  Horiz. % 171.97% 268.18% 128.79% 90.91% 65.91% 79.55% 100.00%
DY 3.37 3.54 2.52 1.43 1.46 1.18 1.00 22.42%
  YoY % -4.80% 40.48% 76.22% -2.05% 23.73% 18.00% -
  Horiz. % 337.00% 354.00% 252.00% 143.00% 146.00% 118.00% 100.00%
P/NAPS 1.27 1.41 1.88 3.18 3.32 5.92 7.32 -25.30%
  YoY % -9.93% -25.00% -40.88% -4.22% -43.92% -19.13% -
  Horiz. % 17.35% 19.26% 25.68% 43.44% 45.36% 80.87% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

292  614  562  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 JAKS-OR 0.260.00 
 LCTITAN 2.13-0.27 
 SUPERMX-C1I 0.145-0.01 
 LUSTER 0.165-0.005 
 MAHSING 0.96-0.04 
 HWGB 0.78+0.065 
 DGSB 0.225+0.01 
 DATAPRP 0.195-0.025 
 KSTAR 0.43+0.06 

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