Highlights

[BOILERM] YoY TTM Result on 2017-03-31 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 24-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Mar-2017  [#4]
Profit Trend QoQ -     8.81%    YoY -     -25.07%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 234,810 225,907 237,190 260,109 277,875 242,020 42,047 33.18%
  YoY % 3.94% -4.76% -8.81% -6.39% 14.81% 475.59% -
  Horiz. % 558.45% 537.27% 564.11% 618.61% 660.87% 575.59% 100.00%
PBT 36,615 30,205 32,391 39,582 52,167 38,180 7,353 30.66%
  YoY % 21.22% -6.75% -18.17% -24.12% 36.63% 419.24% -
  Horiz. % 497.96% 410.78% 440.51% 538.31% 709.47% 519.24% 100.00%
Tax -8,789 -8,278 -8,533 -8,692 -13,012 -7,164 -1,920 28.84%
  YoY % -6.17% 2.99% 1.83% 33.20% -81.63% -273.12% -
  Horiz. % 457.76% 431.15% 444.43% 452.71% 677.71% 373.12% 100.00%
NP 27,826 21,927 23,858 30,890 39,155 31,016 5,433 31.27%
  YoY % 26.90% -8.09% -22.76% -21.11% 26.24% 470.88% -
  Horiz. % 512.17% 403.59% 439.13% 568.56% 720.69% 570.88% 100.00%
NP to SH 26,575 20,575 23,053 30,767 39,155 31,016 5,433 30.27%
  YoY % 29.16% -10.75% -25.07% -21.42% 26.24% 470.88% -
  Horiz. % 489.14% 378.70% 424.31% 566.30% 720.69% 570.88% 100.00%
Tax Rate 24.00 % 27.41 % 26.34 % 21.96 % 24.94 % 18.76 % 26.11 % -1.39%
  YoY % -12.44% 4.06% 19.95% -11.95% 32.94% -28.15% -
  Horiz. % 91.92% 104.98% 100.88% 84.11% 95.52% 71.85% 100.00%
Total Cost 206,984 203,980 213,332 229,219 238,720 211,004 36,614 33.45%
  YoY % 1.47% -4.38% -6.93% -3.98% 13.14% 476.29% -
  Horiz. % 565.31% 557.11% 582.65% 626.04% 651.99% 576.29% 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 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 % 38.83 % 43.89 % 33.57 % 25.16 % 23.06 % 24.95 % - % -
  YoY % -11.53% 30.74% 33.43% 9.11% -7.58% 0.00% -
  Horiz. % 155.63% 175.91% 134.55% 100.84% 92.42% 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 11.85 % 9.71 % 10.06 % 11.88 % 14.09 % 12.82 % 12.92 % -1.43%
  YoY % 22.04% -3.48% -15.32% -15.68% 9.91% -0.77% -
  Horiz. % 91.72% 75.15% 77.86% 91.95% 109.06% 99.23% 100.00%
ROE 12.88 % 10.78 % 13.54 % 19.23 % 30.35 % 29.32 % 6.79 % 11.26%
  YoY % 19.48% -20.38% -29.59% -36.64% 3.51% 331.81% -
  Horiz. % 189.69% 158.76% 199.41% 283.21% 446.98% 431.81% 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 45.51 43.78 45.97 50.41 53.85 93.81 16.30 18.65%
  YoY % 3.95% -4.76% -8.81% -6.39% -42.60% 475.52% -
  Horiz. % 279.20% 268.59% 282.02% 309.26% 330.37% 575.52% 100.00%
EPS 5.15 3.99 4.47 5.96 7.59 12.02 2.11 16.03%
  YoY % 29.07% -10.74% -25.00% -21.48% -36.86% 469.67% -
  Horiz. % 244.08% 189.10% 211.85% 282.46% 359.72% 569.67% 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 0.3700 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 45.51 43.78 45.97 50.41 53.85 46.90 8.15 33.18%
  YoY % 3.95% -4.76% -8.81% -6.39% 14.82% 475.46% -
  Horiz. % 558.40% 537.18% 564.05% 618.53% 660.74% 575.46% 100.00%
EPS 5.15 3.99 4.47 5.96 7.59 6.01 1.05 30.33%
  YoY % 29.07% -10.74% -25.00% -21.48% 26.29% 472.38% -
  Horiz. % 490.48% 380.00% 425.71% 567.62% 722.86% 572.38% 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 0.3700 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 1.22 1.53 1.84 2.02 2.75 3.14 6.11 -23.54%
  YoY % -20.26% -16.85% -8.91% -26.55% -12.42% -48.61% -
  Horiz. % 19.97% 25.04% 30.11% 33.06% 45.01% 51.39% 100.00%
P/EPS 10.78 16.80 18.91 17.11 19.50 24.54 47.25 -21.82%
  YoY % -35.83% -11.16% 10.52% -12.26% -20.54% -48.06% -
  Horiz. % 22.81% 35.56% 40.02% 36.21% 41.27% 51.94% 100.00%
EY 9.28 5.95 5.29 5.85 5.13 4.08 2.12 27.89%
  YoY % 55.97% 12.48% -9.57% 14.04% 25.74% 92.45% -
  Horiz. % 437.74% 280.66% 249.53% 275.94% 241.98% 192.45% 100.00%
DY 3.60 2.61 1.78 1.47 1.18 1.02 0.00 -
  YoY % 37.93% 46.63% 21.09% 24.58% 15.69% 0.00% -
  Horiz. % 352.94% 255.88% 174.51% 144.12% 115.69% 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 23/05/18 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 1.24 1.59 2.28 2.04 2.75 3.20 8.59 -27.56%
  YoY % -22.01% -30.26% 11.76% -25.82% -14.06% -62.75% -
  Horiz. % 14.44% 18.51% 26.54% 23.75% 32.01% 37.25% 100.00%
P/EPS 10.97 17.43 23.50 17.27 19.50 24.95 66.48 -25.93%
  YoY % -37.06% -25.83% 36.07% -11.44% -21.84% -62.47% -
  Horiz. % 16.50% 26.22% 35.35% 25.98% 29.33% 37.53% 100.00%
EY 9.12 5.74 4.25 5.79 5.13 4.01 1.50 35.08%
  YoY % 58.89% 35.06% -26.60% 12.87% 27.93% 167.33% -
  Horiz. % 608.00% 382.67% 283.33% 386.00% 342.00% 267.33% 100.00%
DY 3.54 2.52 1.43 1.46 1.18 1.00 0.00 -
  YoY % 40.48% 76.22% -2.05% 23.73% 18.00% 0.00% -
  Horiz. % 354.00% 252.00% 143.00% 146.00% 118.00% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers