Highlights

[BOILERM] YoY Quarter Result on 2018-03-31 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 23-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Mar-2018  [#4]
Profit Trend QoQ -     22.01%    YoY -     -5.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 72,262 68,089 58,182 67,476 69,717 75,539 34,553 13.08%
  YoY % 6.13% 17.03% -13.77% -3.21% -7.71% 118.62% -
  Horiz. % 209.13% 197.06% 168.38% 195.28% 201.77% 218.62% 100.00%
PBT 14,150 10,179 10,236 6,660 10,326 10,197 7,610 10.89%
  YoY % 39.01% -0.56% 53.69% -35.50% 1.27% 33.99% -
  Horiz. % 185.94% 133.76% 134.51% 87.52% 135.69% 133.99% 100.00%
Tax -3,158 -3,231 -3,327 -1,917 -2,284 44 -852 24.39%
  YoY % 2.26% 2.89% -73.55% 16.07% -5,290.91% 105.16% -
  Horiz. % 370.66% 379.23% 390.49% 225.00% 268.08% -5.16% 100.00%
NP 10,992 6,948 6,909 4,743 8,042 10,241 6,758 8.44%
  YoY % 58.20% 0.56% 45.67% -41.02% -21.47% 51.54% -
  Horiz. % 162.65% 102.81% 102.23% 70.18% 119.00% 151.54% 100.00%
NP to SH 10,317 6,104 6,486 4,620 8,042 10,241 6,758 7.30%
  YoY % 69.02% -5.89% 40.39% -42.55% -21.47% 51.54% -
  Horiz. % 152.66% 90.32% 95.98% 68.36% 119.00% 151.54% 100.00%
Tax Rate 22.32 % 31.74 % 32.50 % 28.78 % 22.12 % -0.43 % 11.20 % 12.17%
  YoY % -29.68% -2.34% 12.93% 30.11% 5,244.19% -103.84% -
  Horiz. % 199.29% 283.39% 290.18% 256.96% 197.50% -3.84% 100.00%
Total Cost 61,270 61,141 51,273 62,733 61,675 65,298 27,795 14.07%
  YoY % 0.21% 19.25% -18.27% 1.72% -5.55% 134.93% -
  Horiz. % 220.44% 219.97% 184.47% 225.70% 221.89% 234.93% 100.00%
Net Worth 206,400 190,920 170,280 159,960 129,000 105,779 79,980 17.11%
  YoY % 8.11% 12.12% 6.45% 24.00% 21.95% 32.26% -
  Horiz. % 258.06% 238.71% 212.90% 200.00% 161.29% 132.26% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 10,320 9,030 7,740 7,740 9,030 7,740 5,160 12.24%
  YoY % 14.29% 16.67% 0.00% -14.29% 16.67% 50.00% -
  Horiz. % 200.00% 175.00% 150.00% 150.00% 175.00% 150.00% 100.00%
Div Payout % 100.03 % 147.94 % 119.33 % 167.53 % 112.29 % 75.58 % 76.35 % 4.60%
  YoY % -32.38% 23.98% -28.77% 49.19% 48.57% -1.01% -
  Horiz. % 131.02% 193.77% 156.29% 219.42% 147.07% 98.99% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 206,400 190,920 170,280 159,960 129,000 105,779 79,980 17.11%
  YoY % 8.11% 12.12% 6.45% 24.00% 21.95% 32.26% -
  Horiz. % 258.06% 238.71% 212.90% 200.00% 161.29% 132.26% 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 15.21 % 10.20 % 11.87 % 7.03 % 11.54 % 13.56 % 19.56 % -4.10%
  YoY % 49.12% -14.07% 68.85% -39.08% -14.90% -30.67% -
  Horiz. % 77.76% 52.15% 60.69% 35.94% 59.00% 69.33% 100.00%
ROE 5.00 % 3.20 % 3.81 % 2.89 % 6.23 % 9.68 % 8.45 % -8.37%
  YoY % 56.25% -16.01% 31.83% -53.61% -35.64% 14.56% -
  Horiz. % 59.17% 37.87% 45.09% 34.20% 73.73% 114.56% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 14.00 13.20 11.28 13.08 13.51 29.28 13.39 0.74%
  YoY % 6.06% 17.02% -13.76% -3.18% -53.86% 118.67% -
  Horiz. % 104.56% 98.58% 84.24% 97.68% 100.90% 218.67% 100.00%
EPS 2.00 1.18 1.26 0.90 1.56 3.97 2.62 -4.40%
  YoY % 69.49% -6.35% 40.00% -42.31% -60.71% 51.53% -
  Horiz. % 76.34% 45.04% 48.09% 34.35% 59.54% 151.53% 100.00%
DPS 2.00 1.75 1.50 1.50 1.75 3.00 2.00 -
  YoY % 14.29% 16.67% 0.00% -14.29% -41.67% 50.00% -
  Horiz. % 100.00% 87.50% 75.00% 75.00% 87.50% 150.00% 100.00%
NAPS 0.4000 0.3700 0.3300 0.3100 0.2500 0.4100 0.3100 4.34%
  YoY % 8.11% 12.12% 6.45% 24.00% -39.02% 32.26% -
  Horiz. % 129.03% 119.35% 106.45% 100.00% 80.65% 132.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 14.00 13.20 11.28 13.08 13.51 14.64 6.70 13.06%
  YoY % 6.06% 17.02% -13.76% -3.18% -7.72% 118.51% -
  Horiz. % 208.96% 197.01% 168.36% 195.22% 201.64% 218.51% 100.00%
EPS 2.00 1.18 1.26 0.90 1.56 1.98 1.31 7.30%
  YoY % 69.49% -6.35% 40.00% -42.31% -21.21% 51.15% -
  Horiz. % 152.67% 90.08% 96.18% 68.70% 119.08% 151.15% 100.00%
DPS 2.00 1.75 1.50 1.50 1.75 1.50 1.00 12.24%
  YoY % 14.29% 16.67% 0.00% -14.29% 16.67% 50.00% -
  Horiz. % 200.00% 175.00% 150.00% 150.00% 175.00% 150.00% 100.00%
NAPS 0.4000 0.3700 0.3300 0.3100 0.2500 0.2050 0.1550 17.11%
  YoY % 8.11% 12.12% 6.45% 24.00% 21.95% 32.26% -
  Horiz. % 258.06% 238.71% 212.90% 200.00% 161.29% 132.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.5550 0.6700 0.8450 1.0200 1.4800 2.9500 0.9950 -
P/RPS 3.96 5.08 7.49 7.80 10.95 10.08 7.43 -9.95%
  YoY % -22.05% -32.18% -3.97% -28.77% 8.63% 35.67% -
  Horiz. % 53.30% 68.37% 100.81% 104.98% 147.38% 135.67% 100.00%
P/EPS 27.76 56.64 67.22 113.92 94.96 74.32 37.99 -5.09%
  YoY % -50.99% -15.74% -40.99% 19.97% 27.77% 95.63% -
  Horiz. % 73.07% 149.09% 176.94% 299.87% 249.96% 195.63% 100.00%
EY 3.60 1.77 1.49 0.88 1.05 1.35 2.63 5.37%
  YoY % 103.39% 18.79% 69.32% -16.19% -22.22% -48.67% -
  Horiz. % 136.88% 67.30% 56.65% 33.46% 39.92% 51.33% 100.00%
DY 3.60 2.61 1.78 1.47 1.18 1.02 2.01 10.20%
  YoY % 37.93% 46.63% 21.09% 24.58% 15.69% -49.25% -
  Horiz. % 179.10% 129.85% 88.56% 73.13% 58.71% 50.75% 100.00%
P/NAPS 1.39 1.81 2.56 3.29 5.92 7.20 3.21 -13.01%
  YoY % -23.20% -29.30% -22.19% -44.43% -17.78% 124.30% -
  Horiz. % 43.30% 56.39% 79.75% 102.49% 184.42% 224.30% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/19 - 24/05/17 27/05/16 21/05/15 21/05/14 29/05/13 -
Price 0.5650 0.6950 1.0500 1.0300 1.4800 3.0000 1.4000 -
P/RPS 4.03 5.27 9.31 7.88 10.95 10.25 10.45 -14.68%
  YoY % -23.53% -43.39% 18.15% -28.04% 6.83% -1.91% -
  Horiz. % 38.56% 50.43% 89.09% 75.41% 104.78% 98.09% 100.00%
P/EPS 28.26 58.75 83.53 115.04 94.96 75.58 53.45 -10.07%
  YoY % -51.90% -29.67% -27.39% 21.15% 25.64% 41.40% -
  Horiz. % 52.87% 109.92% 156.28% 215.23% 177.66% 141.40% 100.00%
EY 3.54 1.70 1.20 0.87 1.05 1.32 1.87 11.22%
  YoY % 108.24% 41.67% 37.93% -17.14% -20.45% -29.41% -
  Horiz. % 189.30% 90.91% 64.17% 46.52% 56.15% 70.59% 100.00%
DY 3.54 2.52 1.43 1.46 1.18 1.00 1.43 16.30%
  YoY % 40.48% 76.22% -2.05% 23.73% 18.00% -30.07% -
  Horiz. % 247.55% 176.22% 100.00% 102.10% 82.52% 69.93% 100.00%
P/NAPS 1.41 1.88 3.18 3.32 5.92 7.32 4.52 -17.64%
  YoY % -25.00% -40.88% -4.22% -43.92% -19.13% 61.95% -
  Horiz. % 31.19% 41.59% 70.35% 73.45% 130.97% 161.95% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers