Highlights

[BOILERM] YoY Quarter Result on 2019-03-31 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 28-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Mar-2019  [#4]
Profit Trend QoQ -     77.57%    YoY -     69.02%
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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
3. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
4. Jaks Resources - Higher Expected Investment Returns from JHDP ? DK66
5. Am I a Chinese Chauvinistic? Sslee blog
6. Cutting Your Losses Our Investment Journey
7. Sun Is Shining For Palm Oil Stock BFM Podcast
8. Stocks on Radar - Inari Amertron (0166) AmInvest Research Reports
Partners & Brokers