Highlights

[BOILERM] YoY TTM Result on 2018-09-30 [#2]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 22-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     3.43%    YoY -     -4.11%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 241,538 235,206 222,234 247,148 265,002 277,224 106,824 14.56%
  YoY % 2.69% 5.84% -10.08% -6.74% -4.41% 159.51% -
  Horiz. % 226.11% 220.18% 208.04% 231.36% 248.07% 259.51% 100.00%
PBT 37,953 32,230 31,574 27,662 48,530 49,216 18,167 13.06%
  YoY % 17.76% 2.08% 14.14% -43.00% -1.39% 170.91% -
  Horiz. % 208.91% 177.41% 173.80% 152.27% 267.13% 270.91% 100.00%
Tax -8,989 -9,148 -8,303 -6,006 -11,290 -10,216 -4,679 11.49%
  YoY % 1.74% -10.18% -38.25% 46.80% -10.51% -118.34% -
  Horiz. % 192.11% 195.51% 177.45% 128.36% 241.29% 218.34% 100.00%
NP 28,964 23,082 23,271 21,656 37,240 39,000 13,488 13.58%
  YoY % 25.48% -0.81% 7.46% -41.85% -4.51% 189.15% -
  Horiz. % 214.74% 171.13% 172.53% 160.56% 276.10% 289.15% 100.00%
NP to SH 27,621 21,555 22,478 21,320 37,240 39,000 13,488 12.68%
  YoY % 28.14% -4.11% 5.43% -42.75% -4.51% 189.15% -
  Horiz. % 204.78% 159.81% 166.65% 158.07% 276.10% 289.15% 100.00%
Tax Rate 23.68 % 28.38 % 26.30 % 21.71 % 23.26 % 20.76 % 25.76 % -1.39%
  YoY % -16.56% 7.91% 21.14% -6.66% 12.04% -19.41% -
  Horiz. % 91.93% 110.17% 102.10% 84.28% 90.30% 80.59% 100.00%
Total Cost 212,574 212,124 198,963 225,492 227,762 238,224 93,336 14.70%
  YoY % 0.21% 6.61% -11.76% -1.00% -4.39% 155.23% -
  Horiz. % 227.75% 227.27% 213.17% 241.59% 244.02% 255.23% 100.00%
Net Worth 206,400 185,760 175,440 159,960 134,159 116,099 85,140 15.90%
  YoY % 11.11% 5.88% 9.68% 19.23% 15.56% 36.36% -
  Horiz. % 242.42% 218.18% 206.06% 187.88% 157.58% 136.36% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 10,320 9,030 7,740 7,740 9,030 7,740 0 -
  YoY % 14.29% 16.67% 0.00% -14.29% 16.67% 0.00% -
  Horiz. % 133.33% 116.67% 100.00% 100.00% 116.67% 100.00% -
Div Payout % 37.36 % 41.89 % 34.43 % 36.30 % 24.25 % 19.85 % - % -
  YoY % -10.81% 21.67% -5.15% 49.69% 22.17% 0.00% -
  Horiz. % 188.21% 211.03% 173.45% 182.87% 122.17% 100.00% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 206,400 185,760 175,440 159,960 134,159 116,099 85,140 15.90%
  YoY % 11.11% 5.88% 9.68% 19.23% 15.56% 36.36% -
  Horiz. % 242.42% 218.18% 206.06% 187.88% 157.58% 136.36% 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 11.99 % 9.81 % 10.47 % 8.76 % 14.05 % 14.07 % 12.63 % -0.86%
  YoY % 22.22% -6.30% 19.52% -37.65% -0.14% 11.40% -
  Horiz. % 94.93% 77.67% 82.90% 69.36% 111.24% 111.40% 100.00%
ROE 13.38 % 11.60 % 12.81 % 13.33 % 27.76 % 33.59 % 15.84 % -2.77%
  YoY % 15.34% -9.45% -3.90% -51.98% -17.36% 112.06% -
  Horiz. % 84.47% 73.23% 80.87% 84.15% 175.25% 212.06% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 46.81 45.58 43.07 47.90 51.36 107.45 41.40 2.07%
  YoY % 2.70% 5.83% -10.08% -6.74% -52.20% 159.54% -
  Horiz. % 113.07% 110.10% 104.03% 115.70% 124.06% 259.54% 100.00%
EPS 5.35 4.18 4.36 4.13 7.22 15.12 5.23 0.38%
  YoY % 27.99% -4.13% 5.57% -42.80% -52.25% 189.10% -
  Horiz. % 102.29% 79.92% 83.37% 78.97% 138.05% 289.10% 100.00%
DPS 2.00 1.75 1.50 1.50 1.75 3.00 0.00 -
  YoY % 14.29% 16.67% 0.00% -14.29% -41.67% 0.00% -
  Horiz. % 66.67% 58.33% 50.00% 50.00% 58.33% 100.00% -
NAPS 0.4000 0.3600 0.3400 0.3100 0.2600 0.4500 0.3300 3.26%
  YoY % 11.11% 5.88% 9.68% 19.23% -42.22% 36.36% -
  Horiz. % 121.21% 109.09% 103.03% 93.94% 78.79% 136.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 46.81 45.58 43.07 47.90 51.36 53.73 20.70 14.56%
  YoY % 2.70% 5.83% -10.08% -6.74% -4.41% 159.57% -
  Horiz. % 226.14% 220.19% 208.07% 231.40% 248.12% 259.57% 100.00%
EPS 5.35 4.18 4.36 4.13 7.22 7.56 2.61 12.70%
  YoY % 27.99% -4.13% 5.57% -42.80% -4.50% 189.66% -
  Horiz. % 204.98% 160.15% 167.05% 158.24% 276.63% 289.66% 100.00%
DPS 2.00 1.75 1.50 1.50 1.75 1.50 0.00 -
  YoY % 14.29% 16.67% 0.00% -14.29% 16.67% 0.00% -
  Horiz. % 133.33% 116.67% 100.00% 100.00% 116.67% 100.00% -
NAPS 0.4000 0.3600 0.3400 0.3100 0.2600 0.2250 0.1650 15.90%
  YoY % 11.11% 5.88% 9.68% 19.23% 15.56% 36.36% -
  Horiz. % 242.42% 218.18% 206.06% 187.88% 157.58% 136.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.5400 0.6650 0.9100 0.9950 1.1000 3.5600 1.7600 -
P/RPS 1.15 1.46 2.11 2.08 2.14 3.31 4.25 -19.57%
  YoY % -21.23% -30.81% 1.44% -2.80% -35.35% -22.12% -
  Horiz. % 27.06% 34.35% 49.65% 48.94% 50.35% 77.88% 100.00%
P/EPS 10.09 15.92 20.89 24.08 15.24 23.55 33.67 -18.19%
  YoY % -36.62% -23.79% -13.25% 58.01% -35.29% -30.06% -
  Horiz. % 29.97% 47.28% 62.04% 71.52% 45.26% 69.94% 100.00%
EY 9.91 6.28 4.79 4.15 6.56 4.25 2.97 22.23%
  YoY % 57.80% 31.11% 15.42% -36.74% 54.35% 43.10% -
  Horiz. % 333.67% 211.45% 161.28% 139.73% 220.88% 143.10% 100.00%
DY 3.70 2.63 1.65 1.51 1.59 0.84 0.00 -
  YoY % 40.68% 59.39% 9.27% -5.03% 89.29% 0.00% -
  Horiz. % 440.48% 313.10% 196.43% 179.76% 189.29% 100.00% -
P/NAPS 1.35 1.85 2.68 3.21 4.23 7.91 5.33 -20.45%
  YoY % -27.03% -30.97% -16.51% -24.11% -46.52% 48.41% -
  Horiz. % 25.33% 34.71% 50.28% 60.23% 79.36% 148.41% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 22/11/18 22/11/17 17/11/16 19/11/15 18/11/14 25/11/13 -
Price 0.6200 0.6100 0.8350 0.8600 1.1200 1.6300 2.4000 -
P/RPS 1.32 1.34 1.94 1.80 2.18 1.52 5.80 -21.85%
  YoY % -1.49% -30.93% 7.78% -17.43% 43.42% -73.79% -
  Horiz. % 22.76% 23.10% 33.45% 31.03% 37.59% 26.21% 100.00%
P/EPS 11.58 14.60 19.17 20.81 15.52 10.78 45.91 -20.50%
  YoY % -20.68% -23.84% -7.88% 34.09% 43.97% -76.52% -
  Horiz. % 25.22% 31.80% 41.76% 45.33% 33.81% 23.48% 100.00%
EY 8.63 6.85 5.22 4.80 6.44 9.27 2.18 25.76%
  YoY % 25.99% 31.23% 8.75% -25.47% -30.53% 325.23% -
  Horiz. % 395.87% 314.22% 239.45% 220.18% 295.41% 425.23% 100.00%
DY 3.23 2.87 1.80 1.74 1.56 1.84 0.00 -
  YoY % 12.54% 59.44% 3.45% 11.54% -15.22% 0.00% -
  Horiz. % 175.54% 155.98% 97.83% 94.57% 84.78% 100.00% -
P/NAPS 1.55 1.69 2.46 2.77 4.31 3.62 7.27 -22.70%
  YoY % -8.28% -31.30% -11.19% -35.73% 19.06% -50.21% -
  Horiz. % 21.32% 23.25% 33.84% 38.10% 59.28% 49.79% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

2166 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.240.00 
 KOTRA 3.270.00 
 UCREST 0.1450.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4350.00 
 EAH-WE 0.010.00 
 IRIS 0.2650.00 
 TOPGLOV-C79 0.470.00 
 BTECH 0.4850.00 

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!
PARTNERS & BROKERS