|
| |
| KLSE: BOILERM (0168) | BOILERMECH HOLDINGS BHD | MAIN : Industrial Products |
| Last Price | Today's Change | Day's Range | Trading Volume |
| 0.605 | 0.00 (0.00%) | 0.00 - 0.00 | 0 |
Financials
Market Cap: 312 Million
| Latest Audited Result: 31-Mar-2020
| Latest Quarter: 30-Jun-2020 [#1]
| ||||||||||||||||||||||||||||||||||||||||||||||||||
Annual (Unaudited) ( EPS: 4.51, P/E: 13.42 )
| T4Q Result ( EPS: 3.71, P/E: 16.31 )
| Annualized Result ( EPS: 1.80, P/E: 33.32 )
|
Show? YoY % Horiz. %
| Last 10 FY Result | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| AQR | T4Q | 31/03/20 | 31/03/19 | 31/03/18 | 31/03/17 | 31/03/16 | 31/03/15 | 31/03/14 | 31/03/13 | 31/03/12 | 30/04/11 | CAGR | |
| Revenue | 128,112 | 201,385 | 230,147 | 234,810 | 225,907 | 237,190 | 260,109 | 277,875 | 242,020 | 165,834 | 149,657 | 120,155 | 7.55% |
| YoY % | -36.38% | -12.50% | -1.99% | 3.94% | -4.76% | -8.81% | -6.39% | 14.81% | 45.94% | 10.81% | 24.55% | - | |
| Horiz. % | 106.62% | 167.60% | 191.54% | 195.42% | 188.01% | 197.40% | 216.48% | 231.26% | 201.42% | 138.02% | 124.55% | 100.00% | |
| PBT | 14,164 | 27,210 | 32,426 | 36,615 | 30,205 | 32,391 | 39,582 | 52,167 | 38,180 | 30,193 | 22,237 | 18,021 | 6.80% |
| YoY % | -47.95% | -16.09% | -11.44% | 21.22% | -6.75% | -18.17% | -24.12% | 36.63% | 26.45% | 35.78% | 23.39% | - | |
| Horiz. % | 78.60% | 150.99% | 179.93% | 203.18% | 167.61% | 179.74% | 219.64% | 289.48% | 211.86% | 167.54% | 123.39% | 100.00% | |
| Tax | -4,228 | -7,292 | -8,344 | -8,789 | -8,278 | -8,533 | -8,692 | -13,012 | -7,164 | -6,458 | -2,960 | -4,134 | 8.19% |
| YoY % | 42.02% | 12.61% | 5.06% | -6.17% | 2.99% | 1.83% | 33.20% | -81.63% | -10.93% | -118.18% | 28.40% | - | |
| Horiz. % | 102.27% | 176.39% | 201.84% | 212.60% | 200.24% | 206.41% | 210.26% | 314.76% | 173.29% | 156.22% | 71.60% | 100.00% | |
| NP | 9,936 | 19,918 | 24,082 | 27,826 | 21,927 | 23,858 | 30,890 | 39,155 | 31,016 | 23,735 | 19,277 | 13,887 | 6.36% |
| YoY % | -50.12% | -17.29% | -13.46% | 26.90% | -8.09% | -22.76% | -21.11% | 26.24% | 30.68% | 23.13% | 38.81% | - | |
| Horiz. % | 71.55% | 143.43% | 173.41% | 200.37% | 157.90% | 171.80% | 222.44% | 281.95% | 223.35% | 170.92% | 138.81% | 100.00% | |
| NP to SH | 9,368 | 19,135 | 23,255 | 26,575 | 20,575 | 23,053 | 30,767 | 39,155 | 31,016 | 23,735 | 19,277 | 13,887 | 5.95% |
| YoY % | -51.04% | -17.72% | -12.49% | 29.16% | -10.75% | -25.07% | -21.42% | 26.24% | 30.68% | 23.13% | 38.81% | - | |
| Horiz. % | 67.46% | 137.79% | 167.46% | 191.37% | 148.16% | 166.00% | 221.55% | 281.95% | 223.35% | 170.92% | 138.81% | 100.00% | |
| Tax Rate | 29.85 % | 26.80 % | 25.73 % | 24.00 % | 27.41 % | 26.34 % | 21.96 % | 24.94 % | 18.76 % | 21.39 % | 13.31 % | 22.94 % | 1.29% |
| YoY % | 11.38% | 4.16% | 7.21% | -12.44% | 4.06% | 19.95% | -11.95% | 32.94% | -12.30% | 60.71% | -41.98% | - | |
| Horiz. % | 130.12% | 116.83% | 112.16% | 104.62% | 119.49% | 114.82% | 95.73% | 108.72% | 81.78% | 93.24% | 58.02% | 100.00% | |
| Total Cost | 118,176 | 181,467 | 206,065 | 206,984 | 203,980 | 213,332 | 229,219 | 238,720 | 211,004 | 142,099 | 130,380 | 106,268 | 7.70% |
| YoY % | -34.88% | -11.94% | -0.44% | 1.47% | -4.38% | -6.93% | -3.98% | 13.14% | 48.49% | 8.99% | 22.69% | - | |
| Horiz. % | 111.21% | 170.76% | 193.91% | 194.78% | 191.95% | 200.75% | 215.70% | 224.64% | 198.56% | 133.72% | 122.69% | 100.00% | |
| Net Worth | 216,719 | 216,719 | 211,559 | 206,400 | 190,920 | 170,280 | 159,960 | 129,000 | 105,779 | 79,980 | 59,340 | 43,860 | 19.28% |
| YoY % | 0.00% | 2.44% | 2.50% | 8.11% | 12.12% | 6.45% | 24.00% | 21.95% | 32.26% | 34.78% | 35.29% | - | |
| Horiz. % | 494.12% | 494.12% | 482.35% | 470.59% | 435.29% | 388.24% | 364.71% | 294.12% | 241.18% | 182.35% | 135.29% | 100.00% | |
| Dividend | |||||||||||||
| AQR | T4Q | 31/03/20 | 31/03/19 | 31/03/18 | 31/03/17 | 31/03/16 | 31/03/15 | 31/03/14 | 31/03/13 | 31/03/12 | 30/04/11 | CAGR | |
| Div | - | 9,030 | 9,030 | 10,320 | 9,030 | 7,740 | 7,740 | - | 7,740 | 5,160 | 7,095 | - | - |
| YoY % | 0.00% | 0.00% | -12.50% | 14.29% | 16.67% | 0.00% | 0.00% | 0.00% | 50.00% | -27.27% | 0.00% | - | |
| Horiz. % | 0.00% | 127.27% | 127.27% | 145.45% | 127.27% | 109.09% | 109.09% | 0.00% | 109.09% | 72.73% | 100.00% | - | |
| Div Payout % | - % | 47.19 % | 38.83 % | 38.83 % | 43.89 % | 33.57 % | 25.16 % | - % | 24.95 % | 21.74 % | 36.81 % | - % | - |
| YoY % | 0.00% | 21.53% | 0.00% | -11.53% | 30.74% | 33.43% | 0.00% | 0.00% | 14.77% | -40.94% | 0.00% | - | |
| Horiz. % | 0.00% | 128.20% | 105.49% | 105.49% | 119.23% | 91.20% | 68.35% | 0.00% | 67.78% | 59.06% | 100.00% | - | |
| Equity | |||||||||||||
| AQR | T4Q | 31/03/20 | 31/03/19 | 31/03/18 | 31/03/17 | 31/03/16 | 31/03/15 | 31/03/14 | 31/03/13 | 31/03/12 | 30/04/11 | CAGR | |
| Net Worth | 216,719 | 216,719 | 211,559 | 206,400 | 190,920 | 170,280 | 159,960 | 129,000 | 105,779 | 79,980 | 59,340 | 43,860 | 19.28% |
| YoY % | 0.00% | 2.44% | 2.50% | 8.11% | 12.12% | 6.45% | 24.00% | 21.95% | 32.26% | 34.78% | 35.29% | - | |
| Horiz. % | 494.12% | 494.12% | 482.35% | 470.59% | 435.29% | 388.24% | 364.71% | 294.12% | 241.18% | 182.35% | 135.29% | 100.00% | |
| NOSH | 516,000 | 516,000 | 516,000 | 516,000 | 516,000 | 516,000 | 516,000 | 516,000 | 258,000 | 258,000 | 258,000 | 258,000 | 8.07% |
| YoY % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 100.00% | 0.00% | 0.00% | 0.00% | - | |
| Horiz. % | 200.00% | 200.00% | 200.00% | 200.00% | 200.00% | 200.00% | 200.00% | 200.00% | 100.00% | 100.00% | 100.00% | 100.00% | |
| Ratio Analysis | |||||||||||||
| AQR | T4Q | 31/03/20 | 31/03/19 | 31/03/18 | 31/03/17 | 31/03/16 | 31/03/15 | 31/03/14 | 31/03/13 | 31/03/12 | 30/04/11 | CAGR | |
| NP Margin | 7.76 % | 9.89 % | 10.46 % | 11.85 % | 9.71 % | 10.06 % | 11.88 % | 14.09 % | 12.82 % | 14.31 % | 12.88 % | 11.56 % | -1.11% |
| YoY % | -21.54% | -5.45% | -11.73% | 22.04% | -3.48% | -15.32% | -15.68% | 9.91% | -10.41% | 11.10% | 11.42% | - | |
| Horiz. % | 67.13% | 85.55% | 90.48% | 102.51% | 84.00% | 87.02% | 102.77% | 121.89% | 110.90% | 123.79% | 111.42% | 100.00% | |
| ROE | 4.32 % | 8.83 % | 10.99 % | 12.88 % | 10.78 % | 13.54 % | 19.23 % | 30.35 % | 29.32 % | 29.68 % | 32.49 % | 31.66 % | -11.18% |
| YoY % | -51.08% | -19.65% | -14.67% | 19.48% | -20.38% | -29.59% | -36.64% | 3.51% | -1.21% | -8.65% | 2.62% | - | |
| Horiz. % | 13.64% | 27.89% | 34.71% | 40.68% | 34.05% | 42.77% | 60.74% | 95.86% | 92.61% | 93.75% | 102.62% | 100.00% | |
| Per Share | |||||||||||||
| AQR | T4Q | 31/03/20 | 31/03/19 | 31/03/18 | 31/03/17 | 31/03/16 | 31/03/15 | 31/03/14 | 31/03/13 | 31/03/12 | 30/04/11 | CAGR | |
| RPS | 24.83 | 39.03 | 44.60 | 45.51 | 43.78 | 45.97 | 50.41 | 53.85 | 93.81 | 64.28 | 58.01 | 46.57 | -0.48% |
| YoY % | -36.38% | -12.49% | -2.00% | 3.95% | -4.76% | -8.81% | -6.39% | -42.60% | 45.94% | 10.81% | 24.57% | - | |
| Horiz. % | 53.32% | 83.81% | 95.77% | 97.72% | 94.01% | 98.71% | 108.25% | 115.63% | 201.44% | 138.03% | 124.57% | 100.00% | |
| EPS | 1.80 | 3.71 | 4.51 | 5.15 | 3.99 | 4.47 | 5.96 | 7.59 | 12.02 | 9.20 | 7.47 | 6.21 | -3.52% |
| YoY % | -51.48% | -17.74% | -12.43% | 29.07% | -10.74% | -25.00% | -21.48% | -36.86% | 30.65% | 23.16% | 20.29% | - | |
| Horiz. % | 28.99% | 59.74% | 72.62% | 82.93% | 64.25% | 71.98% | 95.97% | 122.22% | 193.56% | 148.15% | 120.29% | 100.00% | |
| DPS | 0.00 | 1.75 | 1.75 | 2.00 | 1.75 | 1.50 | 1.50 | 0.00 | 3.00 | 2.00 | 2.75 | 0.00 | - |
| YoY % | 0.00% | 0.00% | -12.50% | 14.29% | 16.67% | 0.00% | 0.00% | 0.00% | 50.00% | -27.27% | 0.00% | - | |
| Horiz. % | 0.00% | 63.64% | 63.64% | 72.73% | 63.64% | 54.55% | 54.55% | 0.00% | 109.09% | 72.73% | 100.00% | - | |
| NAPS | 0.4200 | 0.4200 | 0.4100 | 0.4000 | 0.3700 | 0.3300 | 0.3100 | 0.2500 | 0.4100 | 0.3100 | 0.2300 | 0.1700 | 10.37% |
| YoY % | 0.00% | 2.44% | 2.50% | 8.11% | 12.12% | 6.45% | 24.00% | -39.02% | 32.26% | 34.78% | 35.29% | - | |
| Horiz. % | 247.06% | 247.06% | 241.18% | 235.29% | 217.65% | 194.12% | 182.35% | 147.06% | 241.18% | 182.35% | 135.29% | 100.00% | |
| Adjusted Per Share Value based on latest NOSH - 516,000 | |||||||||||||
| AQR | T4Q | 31/03/20 | 31/03/19 | 31/03/18 | 31/03/17 | 31/03/16 | 31/03/15 | 31/03/14 | 31/03/13 | 31/03/12 | 30/04/11 | CAGR | |
| RPS | 24.83 | 39.03 | 44.60 | 45.51 | 43.78 | 45.97 | 50.41 | 53.85 | 46.90 | 32.14 | 29.00 | 23.29 | 7.55% |
| YoY % | -36.38% | -12.49% | -2.00% | 3.95% | -4.76% | -8.81% | -6.39% | 14.82% | 45.92% | 10.83% | 24.52% | - | |
| Horiz. % | 106.61% | 167.58% | 191.50% | 195.41% | 187.98% | 197.38% | 216.44% | 231.22% | 201.37% | 138.00% | 124.52% | 100.00% | |
| EPS | 1.80 | 3.71 | 4.51 | 5.15 | 3.99 | 4.47 | 5.96 | 7.59 | 6.01 | 4.60 | 3.74 | 2.69 | 5.96% |
| YoY % | -51.48% | -17.74% | -12.43% | 29.07% | -10.74% | -25.00% | -21.48% | 26.29% | 30.65% | 22.99% | 39.03% | - | |
| Horiz. % | 66.91% | 137.92% | 167.66% | 191.45% | 148.33% | 166.17% | 221.56% | 282.16% | 223.42% | 171.00% | 139.03% | 100.00% | |
| DPS | 0.00 | 1.75 | 1.75 | 2.00 | 1.75 | 1.50 | 1.50 | 0.00 | 1.50 | 1.00 | 1.38 | 0.00 | - |
| YoY % | 0.00% | 0.00% | -12.50% | 14.29% | 16.67% | 0.00% | 0.00% | 0.00% | 50.00% | -27.54% | 0.00% | - | |
| Horiz. % | 0.00% | 126.81% | 126.81% | 144.93% | 126.81% | 108.70% | 108.70% | 0.00% | 108.70% | 72.46% | 100.00% | - | |
| NAPS | 0.4200 | 0.4200 | 0.4100 | 0.4000 | 0.3700 | 0.3300 | 0.3100 | 0.2500 | 0.2050 | 0.1550 | 0.1150 | 0.0850 | 19.28% |
| YoY % | 0.00% | 2.44% | 2.50% | 8.11% | 12.12% | 6.45% | 24.00% | 21.95% | 32.26% | 34.78% | 35.29% | - | |
| Horiz. % | 494.12% | 494.12% | 482.35% | 470.59% | 435.29% | 388.24% | 364.71% | 294.12% | 241.18% | 182.35% | 135.29% | 100.00% | |
| Price Multiplier on Financial Quarter End Date | |||||||||||||
| AQR | T4Q | 31/03/20 | 31/03/19 | 31/03/18 | 31/03/17 | 31/03/16 | 31/03/15 | 31/03/14 | 31/03/13 | 31/03/12 | 30/04/11 | CAGR | |
| Date | AQR | T4Q | 31/03/20 | 29/03/19 | 30/03/18 | 31/03/17 | 31/03/16 | 31/03/15 | 31/03/14 | 29/03/13 | 30/04/12 | - | - |
| Price | 0.5550 | 0.5550 | 0.4500 | 0.5550 | 0.6700 | 0.8450 | 1.0200 | 1.4800 | 2.9500 | 0.9950 | 0.7650 | 0.0000 | - |
| P/RPS | 2.24 | 1.42 | 1.01 | 1.22 | 1.53 | 1.84 | 2.02 | 2.75 | 3.14 | 1.55 | 1.32 | 0.00 | - |
| YoY % | 57.75% | 40.59% | -17.21% | -20.26% | -16.85% | -8.91% | -26.55% | -12.42% | 102.58% | 17.42% | 0.00% | - | |
| Horiz. % | 169.70% | 107.58% | 76.52% | 92.42% | 115.91% | 139.39% | 153.03% | 208.33% | 237.88% | 117.42% | 100.00% | - | |
| P/EPS | 30.57 | 14.97 | 9.98 | 10.78 | 16.80 | 18.91 | 17.11 | 19.50 | 24.54 | 10.82 | 10.24 | 0.00 | - |
| YoY % | 104.21% | 50.00% | -7.42% | -35.83% | -11.16% | 10.52% | -12.26% | -20.54% | 126.80% | 5.66% | 0.00% | - | |
| Horiz. % | 298.54% | 146.19% | 97.46% | 105.27% | 164.06% | 184.67% | 167.09% | 190.43% | 239.65% | 105.66% | 100.00% | - | |
| EY | 3.27 | 6.68 | 10.02 | 9.28 | 5.95 | 5.29 | 5.85 | 5.13 | 4.08 | 9.25 | 9.77 | 0.00 | - |
| YoY % | -51.05% | -33.33% | 7.97% | 55.97% | 12.48% | -9.57% | 14.04% | 25.74% | -55.89% | -5.32% | 0.00% | - | |
| Horiz. % | 33.47% | 68.37% | 102.56% | 94.98% | 60.90% | 54.15% | 59.88% | 52.51% | 41.76% | 94.68% | 100.00% | - | |
| DY | 0.00 | 3.15 | 3.89 | 3.60 | 2.61 | 1.78 | 1.47 | 0.00 | 1.02 | 2.01 | 3.59 | 0.00 | - |
| YoY % | 0.00% | -19.02% | 8.06% | 37.93% | 46.63% | 21.09% | 0.00% | 0.00% | -49.25% | -44.01% | 0.00% | - | |
| Horiz. % | 0.00% | 87.74% | 108.36% | 100.28% | 72.70% | 49.58% | 40.95% | 0.00% | 28.41% | 55.99% | 100.00% | - | |
| P/NAPS | 1.32 | 1.32 | 1.10 | 1.39 | 1.81 | 2.56 | 3.29 | 5.92 | 7.20 | 3.21 | 3.33 | 0.00 | - |
| YoY % | 0.00% | 20.00% | -20.86% | -23.20% | -29.30% | -22.19% | -44.43% | -17.78% | 124.30% | -3.60% | 0.00% | - | |
| Horiz. % | 39.64% | 39.64% | 33.03% | 41.74% | 54.35% | 76.88% | 98.80% | 177.78% | 216.22% | 96.40% | 100.00% | - | |
| Price Multiplier on Announcement Date | |||||||||||||
| AQR | T4Q | 31/03/20 | 31/03/19 | 31/03/18 | 31/03/17 | 31/03/16 | 31/03/15 | 31/03/14 | 31/03/13 | 31/03/12 | 30/04/11 | CAGR | |
| Date | AQR | T4Q | 25/06/20 | 28/05/19 | - | 24/05/17 | 27/05/16 | 21/05/15 | 21/05/14 | 29/05/13 | 28/06/12 | 24/06/11 | - |
| Price | 0.6300 | 0.6300 | 0.5200 | 0.5650 | 0.6950 | 1.0500 | 1.0300 | 1.4800 | 3.0000 | 1.4000 | 0.7700 | 0.6950 | - |
| P/RPS | 2.54 | 1.61 | 1.17 | 1.24 | 1.59 | 2.28 | 2.04 | 2.75 | 3.20 | 2.18 | 1.33 | 1.49 | -2.67% |
| YoY % | 57.76% | 37.61% | -5.65% | -22.01% | -30.26% | 11.76% | -25.82% | -14.06% | 46.79% | 63.91% | -10.74% | - | |
| Horiz. % | 170.47% | 108.05% | 78.52% | 83.22% | 106.71% | 153.02% | 136.91% | 184.56% | 214.77% | 146.31% | 89.26% | 100.00% | |
| P/EPS | 34.70 | 16.99 | 11.54 | 10.97 | 17.43 | 23.50 | 17.27 | 19.50 | 24.95 | 15.22 | 10.31 | 12.91 | -1.25% |
| YoY % | 104.24% | 47.23% | 5.20% | -37.06% | -25.83% | 36.07% | -11.44% | -21.84% | 63.93% | 47.62% | -20.14% | - | |
| Horiz. % | 268.78% | 131.60% | 89.39% | 84.97% | 135.01% | 182.03% | 133.77% | 151.05% | 193.26% | 117.89% | 79.86% | 100.00% | |
| EY | 2.88 | 5.89 | 8.67 | 9.12 | 5.74 | 4.25 | 5.79 | 5.13 | 4.01 | 6.57 | 9.70 | 7.74 | 1.28% |
| YoY % | -51.10% | -32.06% | -4.93% | 58.89% | 35.06% | -26.60% | 12.87% | 27.93% | -38.96% | -32.27% | 25.32% | - | |
| Horiz. % | 37.21% | 76.10% | 112.02% | 117.83% | 74.16% | 54.91% | 74.81% | 66.28% | 51.81% | 84.88% | 125.32% | 100.00% | |
| DY | 0.00 | 2.78 | 3.37 | 3.54 | 2.52 | 1.43 | 1.46 | 0.00 | 1.00 | 1.43 | 3.57 | 0.00 | - |
| YoY % | 0.00% | -17.51% | -4.80% | 40.48% | 76.22% | -2.05% | 0.00% | 0.00% | -30.07% | -59.94% | 0.00% | - | |
| Horiz. % | 0.00% | 77.87% | 94.40% | 99.16% | 70.59% | 40.06% | 40.90% | 0.00% | 28.01% | 40.06% | 100.00% | - | |
| P/NAPS | 1.50 | 1.50 | 1.27 | 1.41 | 1.88 | 3.18 | 3.32 | 5.92 | 7.32 | 4.52 | 3.35 | 4.09 | -12.28% |
| YoY % | 0.00% | 18.11% | -9.93% | -25.00% | -40.88% | -4.22% | -43.92% | -19.13% | 61.95% | 34.93% | -18.09% | - | |
| Horiz. % | 36.67% | 36.67% | 31.05% | 34.47% | 45.97% | 77.75% | 81.17% | 144.74% | 178.97% | 110.51% | 81.91% | 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.
