Highlights

[BOILERM] YoY TTM Result on 2017-12-31 [#3]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 13-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     -6.47%    YoY -     -0.77%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 242,598 230,637 216,000 246,484 262,350 283,697 166,481 6.47%
  YoY % 5.19% 6.78% -12.37% -6.05% -7.52% 70.41% -
  Horiz. % 145.72% 138.54% 129.74% 148.06% 157.59% 170.41% 100.00%
PBT 37,966 32,644 30,262 28,815 43,248 52,038 27,983 5.21%
  YoY % 16.30% 7.87% 5.02% -33.37% -16.89% 85.96% -
  Horiz. % 135.68% 116.66% 108.14% 102.97% 154.55% 185.96% 100.00%
Tax -9,338 -8,862 -8,262 -7,123 -9,059 -10,684 -7,208 4.41%
  YoY % -5.37% -7.26% -15.99% 21.37% 15.21% -48.22% -
  Horiz. % 129.55% 122.95% 114.62% 98.82% 125.68% 148.22% 100.00%
NP 28,628 23,782 22,000 21,692 34,189 41,354 20,775 5.49%
  YoY % 20.38% 8.10% 1.42% -36.55% -17.33% 99.06% -
  Horiz. % 137.80% 114.47% 105.90% 104.41% 164.57% 199.06% 100.00%
NP to SH 27,486 22,362 21,024 21,187 34,189 41,354 20,775 4.77%
  YoY % 22.91% 6.36% -0.77% -38.03% -17.33% 99.06% -
  Horiz. % 132.30% 107.64% 101.20% 101.98% 164.57% 199.06% 100.00%
Tax Rate 24.60 % 27.15 % 27.30 % 24.72 % 20.95 % 20.53 % 25.76 % -0.76%
  YoY % -9.39% -0.55% 10.44% 18.00% 2.05% -20.30% -
  Horiz. % 95.50% 105.40% 105.98% 95.96% 81.33% 79.70% 100.00%
Total Cost 213,970 206,855 194,000 224,792 228,161 242,343 145,706 6.61%
  YoY % 3.44% 6.63% -13.70% -1.48% -5.85% 66.32% -
  Horiz. % 146.85% 141.97% 133.14% 154.28% 156.59% 166.32% 100.00%
Net Worth 211,559 196,079 180,599 159,960 149,639 123,839 92,880 14.70%
  YoY % 7.89% 8.57% 12.90% 6.90% 20.83% 33.33% -
  Horiz. % 227.78% 211.11% 194.44% 172.22% 161.11% 133.33% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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 % 37.55 % 40.38 % 36.82 % 36.53 % 26.41 % 18.72 % - % -
  YoY % -7.01% 9.67% 0.79% 38.32% 41.08% 0.00% -
  Horiz. % 200.59% 215.71% 196.69% 195.14% 141.08% 100.00% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 211,559 196,079 180,599 159,960 149,639 123,839 92,880 14.70%
  YoY % 7.89% 8.57% 12.90% 6.90% 20.83% 33.33% -
  Horiz. % 227.78% 211.11% 194.44% 172.22% 161.11% 133.33% 100.00%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 258,000 12.24%
  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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 11.80 % 10.31 % 10.19 % 8.80 % 13.03 % 14.58 % 12.48 % -0.93%
  YoY % 14.45% 1.18% 15.80% -32.46% -10.63% 16.83% -
  Horiz. % 94.55% 82.61% 81.65% 70.51% 104.41% 116.83% 100.00%
ROE 12.99 % 11.40 % 11.64 % 13.25 % 22.85 % 33.39 % 22.37 % -8.66%
  YoY % 13.95% -2.06% -12.15% -42.01% -31.57% 49.26% -
  Horiz. % 58.07% 50.96% 52.03% 59.23% 102.15% 149.26% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 47.02 44.70 41.86 47.77 50.84 54.98 64.53 -5.14%
  YoY % 5.19% 6.78% -12.37% -6.04% -7.53% -14.80% -
  Horiz. % 72.87% 69.27% 64.87% 74.03% 78.79% 85.20% 100.00%
EPS 5.33 4.33 4.07 4.11 6.63 8.01 8.05 -6.64%
  YoY % 23.09% 6.39% -0.97% -38.01% -17.23% -0.50% -
  Horiz. % 66.21% 53.79% 50.56% 51.06% 82.36% 99.50% 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 0.4100 0.3800 0.3500 0.3100 0.2900 0.2400 0.3600 2.19%
  YoY % 7.89% 8.57% 12.90% 6.90% 20.83% -33.33% -
  Horiz. % 113.89% 105.56% 97.22% 86.11% 80.56% 66.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 47.02 44.70 41.86 47.77 50.84 54.98 32.26 6.48%
  YoY % 5.19% 6.78% -12.37% -6.04% -7.53% 70.43% -
  Horiz. % 145.75% 138.56% 129.76% 148.08% 157.59% 170.43% 100.00%
EPS 5.33 4.33 4.07 4.11 6.63 8.01 4.03 4.77%
  YoY % 23.09% 6.39% -0.97% -38.01% -17.23% 98.76% -
  Horiz. % 132.26% 107.44% 100.99% 101.99% 164.52% 198.76% 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 0.4100 0.3800 0.3500 0.3100 0.2900 0.2400 0.1800 14.70%
  YoY % 7.89% 8.57% 12.90% 6.90% 20.83% 33.33% -
  Horiz. % 227.78% 211.11% 194.44% 172.22% 161.11% 133.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.6050 0.5200 0.8250 0.8150 1.1600 1.4500 2.6000 -
P/RPS 1.29 1.16 1.97 1.71 2.28 2.64 4.03 -17.28%
  YoY % 11.21% -41.12% 15.20% -25.00% -13.64% -34.49% -
  Horiz. % 32.01% 28.78% 48.88% 42.43% 56.58% 65.51% 100.00%
P/EPS 11.36 12.00 20.25 19.85 17.51 18.09 32.29 -15.97%
  YoY % -5.33% -40.74% 2.02% 13.36% -3.21% -43.98% -
  Horiz. % 35.18% 37.16% 62.71% 61.47% 54.23% 56.02% 100.00%
EY 8.80 8.33 4.94 5.04 5.71 5.53 3.10 18.98%
  YoY % 5.64% 68.62% -1.98% -11.73% 3.25% 78.39% -
  Horiz. % 283.87% 268.71% 159.35% 162.58% 184.19% 178.39% 100.00%
DY 3.31 3.37 1.82 1.84 1.51 1.03 0.00 -
  YoY % -1.78% 85.16% -1.09% 21.85% 46.60% 0.00% -
  Horiz. % 321.36% 327.18% 176.70% 178.64% 146.60% 100.00% -
P/NAPS 1.48 1.37 2.36 2.63 4.00 6.04 7.22 -23.20%
  YoY % 8.03% -41.95% -10.27% -34.25% -33.77% -16.34% -
  Horiz. % 20.50% 18.98% 32.69% 36.43% 55.40% 83.66% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 21/02/20 21/02/19 13/02/18 22/02/17 24/02/16 25/02/15 19/02/14 -
Price 0.6000 0.5900 0.7800 0.8800 1.0500 1.5000 2.8000 -
P/RPS 1.28 1.32 1.86 1.84 2.07 2.73 4.34 -18.41%
  YoY % -3.03% -29.03% 1.09% -11.11% -24.18% -37.10% -
  Horiz. % 29.49% 30.41% 42.86% 42.40% 47.70% 62.90% 100.00%
P/EPS 11.26 13.61 19.14 21.43 15.85 18.72 34.77 -17.12%
  YoY % -17.27% -28.89% -10.69% 35.21% -15.33% -46.16% -
  Horiz. % 32.38% 39.14% 55.05% 61.63% 45.59% 53.84% 100.00%
EY 8.88 7.35 5.22 4.67 6.31 5.34 2.88 20.63%
  YoY % 20.82% 40.80% 11.78% -25.99% 18.16% 85.42% -
  Horiz. % 308.33% 255.21% 181.25% 162.15% 219.10% 185.42% 100.00%
DY 3.33 2.97 1.92 1.70 1.67 1.00 0.00 -
  YoY % 12.12% 54.69% 12.94% 1.80% 67.00% 0.00% -
  Horiz. % 333.00% 297.00% 192.00% 170.00% 167.00% 100.00% -
P/NAPS 1.46 1.55 2.23 2.84 3.62 6.25 7.78 -24.33%
  YoY % -5.81% -30.49% -21.48% -21.55% -42.08% -19.67% -
  Horiz. % 18.77% 19.92% 28.66% 36.50% 46.53% 80.33% 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
 
 

339  425  613  1070 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.295-0.01 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 KGROUP-OR 0.005-0.005 
 MLAB 0.0250.00 
 DSONIC-WA 0.260.00 
 ESCERAM 0.755+0.025 
 QES 0.315+0.015 
 SENDAI-WA 0.10+0.095 
 HIAPTEK 0.21+0.01 

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