Highlights

[BOILERM] YoY TTM Result on 2018-06-30 [#1]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 23-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Jun-2018  [#1]
Profit Trend QoQ -     1.29%    YoY -     -2.39%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 201,385 241,265 234,807 220,905 261,811 263,751 264,632 -4.45%
  YoY % -16.53% 2.75% 6.29% -15.62% -0.74% -0.33% -
  Horiz. % 76.10% 91.17% 88.73% 83.48% 98.93% 99.67% 100.00%
PBT 27,210 38,658 30,626 30,019 37,979 48,716 43,378 -7.47%
  YoY % -29.61% 26.23% 2.02% -20.96% -22.04% 12.31% -
  Horiz. % 62.73% 89.12% 70.60% 69.20% 87.55% 112.31% 100.00%
Tax -7,292 -9,058 -8,566 -7,906 -8,315 -11,814 -8,623 -2.75%
  YoY % 19.50% -5.74% -8.35% 4.92% 29.62% -37.01% -
  Horiz. % 84.56% 105.04% 99.34% 91.69% 96.43% 137.01% 100.00%
NP 19,918 29,600 22,060 22,113 29,664 36,902 34,755 -8.85%
  YoY % -32.71% 34.18% -0.24% -25.46% -19.61% 6.18% -
  Horiz. % 57.31% 85.17% 63.47% 63.63% 85.35% 106.18% 100.00%
NP to SH 19,135 28,105 20,841 21,351 29,378 36,902 34,755 -9.46%
  YoY % -31.92% 34.85% -2.39% -27.32% -20.39% 6.18% -
  Horiz. % 55.06% 80.87% 59.97% 61.43% 84.53% 106.18% 100.00%
Tax Rate 26.80 % 23.43 % 27.97 % 26.34 % 21.89 % 24.25 % 19.88 % 5.10%
  YoY % 14.38% -16.23% 6.19% 20.33% -9.73% 21.98% -
  Horiz. % 134.81% 117.86% 140.69% 132.49% 110.11% 121.98% 100.00%
Total Cost 181,467 211,665 212,747 198,792 232,147 226,849 229,877 -3.86%
  YoY % -14.27% -0.51% 7.02% -14.37% 2.34% -1.32% -
  Horiz. % 78.94% 92.08% 92.55% 86.48% 100.99% 98.68% 100.00%
Net Worth 216,719 211,559 190,920 175,440 164,735 139,320 116,099 10.95%
  YoY % 2.44% 10.81% 8.82% 6.50% 18.24% 20.00% -
  Horiz. % 186.67% 182.22% 164.44% 151.11% 141.89% 120.00% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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 % 47.19 % 36.72 % 43.33 % 36.25 % 26.35 % 24.47 % 22.27 % 13.32%
  YoY % 28.51% -15.26% 19.53% 37.57% 7.68% 9.88% -
  Horiz. % 211.90% 164.89% 194.57% 162.78% 118.32% 109.88% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 216,719 211,559 190,920 175,440 164,735 139,320 116,099 10.95%
  YoY % 2.44% 10.81% 8.82% 6.50% 18.24% 20.00% -
  Horiz. % 186.67% 182.22% 164.44% 151.11% 141.89% 120.00% 100.00%
NOSH 516,000 516,000 516,000 516,000 514,800 516,000 258,000 12.23%
  YoY % 0.00% 0.00% 0.00% 0.23% -0.23% 100.00% -
  Horiz. % 200.00% 200.00% 200.00% 200.00% 199.53% 200.00% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 9.89 % 12.27 % 9.39 % 10.01 % 11.33 % 13.99 % 13.13 % -4.61%
  YoY % -19.40% 30.67% -6.19% -11.65% -19.01% 6.55% -
  Horiz. % 75.32% 93.45% 71.52% 76.24% 86.29% 106.55% 100.00%
ROE 8.83 % 13.28 % 10.92 % 12.17 % 17.83 % 26.49 % 29.94 % -18.40%
  YoY % -33.51% 21.61% -10.27% -31.74% -32.69% -11.52% -
  Horiz. % 29.49% 44.36% 36.47% 40.65% 59.55% 88.48% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 39.03 46.76 45.51 42.81 50.86 51.11 102.57 -14.86%
  YoY % -16.53% 2.75% 6.31% -15.83% -0.49% -50.17% -
  Horiz. % 38.05% 45.59% 44.37% 41.74% 49.59% 49.83% 100.00%
EPS 3.71 5.45 4.04 4.14 5.71 7.15 13.47 -19.32%
  YoY % -31.93% 34.90% -2.42% -27.50% -20.14% -46.92% -
  Horiz. % 27.54% 40.46% 29.99% 30.73% 42.39% 53.08% 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 0.4200 0.4100 0.3700 0.3400 0.3200 0.2700 0.4500 -1.14%
  YoY % 2.44% 10.81% 8.82% 6.25% 18.52% -40.00% -
  Horiz. % 93.33% 91.11% 82.22% 75.56% 71.11% 60.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 39.03 46.76 45.51 42.81 50.74 51.11 51.29 -4.45%
  YoY % -16.53% 2.75% 6.31% -15.63% -0.72% -0.35% -
  Horiz. % 76.10% 91.17% 88.73% 83.47% 98.93% 99.65% 100.00%
EPS 3.71 5.45 4.04 4.14 5.69 7.15 6.74 -9.46%
  YoY % -31.93% 34.90% -2.42% -27.24% -20.42% 6.08% -
  Horiz. % 55.04% 80.86% 59.94% 61.42% 84.42% 106.08% 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 0.4200 0.4100 0.3700 0.3400 0.3193 0.2700 0.2250 10.95%
  YoY % 2.44% 10.81% 8.82% 6.48% 18.26% 20.00% -
  Horiz. % 186.67% 182.22% 164.44% 151.11% 141.91% 120.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.5550 0.5800 0.6850 0.9350 1.0200 1.4600 2.9900 -
P/RPS 1.42 1.24 1.51 2.18 2.01 2.86 2.92 -11.31%
  YoY % 14.52% -17.88% -30.73% 8.46% -29.72% -2.05% -
  Horiz. % 48.63% 42.47% 51.71% 74.66% 68.84% 97.95% 100.00%
P/EPS 14.97 10.65 16.96 22.60 17.87 20.42 22.20 -6.35%
  YoY % 40.56% -37.21% -24.96% 26.47% -12.49% -8.02% -
  Horiz. % 67.43% 47.97% 76.40% 101.80% 80.50% 91.98% 100.00%
EY 6.68 9.39 5.90 4.43 5.59 4.90 4.51 6.76%
  YoY % -28.86% 59.15% 33.18% -20.75% 14.08% 8.65% -
  Horiz. % 148.12% 208.20% 130.82% 98.23% 123.95% 108.65% 100.00%
DY 3.15 3.45 2.55 1.60 1.47 1.20 1.00 21.05%
  YoY % -8.70% 35.29% 59.37% 8.84% 22.50% 20.00% -
  Horiz. % 315.00% 345.00% 255.00% 160.00% 147.00% 120.00% 100.00%
P/NAPS 1.32 1.41 1.85 2.75 3.19 5.41 6.64 -23.59%
  YoY % -6.38% -23.78% -32.73% -13.79% -41.04% -18.52% -
  Horiz. % 19.88% 21.23% 27.86% 41.42% 48.04% 81.48% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 12/08/20 19/08/19 23/08/18 22/08/17 17/08/16 19/08/15 19/08/14 -
Price 0.6300 0.7100 0.7250 0.9000 1.0300 1.1600 3.3500 -
P/RPS 1.61 1.52 1.59 2.10 2.03 2.27 3.27 -11.13%
  YoY % 5.92% -4.40% -24.29% 3.45% -10.57% -30.58% -
  Horiz. % 49.24% 46.48% 48.62% 64.22% 62.08% 69.42% 100.00%
P/EPS 16.99 13.04 17.95 21.75 18.05 16.22 24.87 -6.15%
  YoY % 30.29% -27.35% -17.47% 20.50% 11.28% -34.78% -
  Horiz. % 68.32% 52.43% 72.18% 87.45% 72.58% 65.22% 100.00%
EY 5.89 7.67 5.57 4.60 5.54 6.17 4.02 6.57%
  YoY % -23.21% 37.70% 21.09% -16.97% -10.21% 53.48% -
  Horiz. % 146.52% 190.80% 138.56% 114.43% 137.81% 153.48% 100.00%
DY 2.78 2.82 2.41 1.67 1.46 1.51 0.90 20.66%
  YoY % -1.42% 17.01% 44.31% 14.38% -3.31% 67.78% -
  Horiz. % 308.89% 313.33% 267.78% 185.56% 162.22% 167.78% 100.00%
P/NAPS 1.50 1.73 1.96 2.65 3.22 4.30 7.44 -23.41%
  YoY % -13.29% -11.73% -26.04% -17.70% -25.12% -42.20% -
  Horiz. % 20.16% 23.25% 26.34% 35.62% 43.28% 57.80% 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
 
 

236  475  591  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 VC 0.05-0.005 
 MAHSING 0.975-0.025 
 DATAPRP 0.20-0.02 
 KSTAR 0.445+0.075 
 LUSTER 0.165-0.005 
 SUPERMX-C1I 0.15-0.005 
 DGSB 0.22+0.005 
 SUPERMX 9.59-0.19 
 VIVOCOM 0.0450.00 

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!

TOP ARTICLES

1. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
2. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
3. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
6. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS