Highlights

[BOILERM] QoQ Annualized Quarter Result on 2011-04-30 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 24-Jun-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2011
Quarter 30-Apr-2011  [#4]
Profit Trend QoQ -     -6.63%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 159,811 143,436 140,588 120,155 117,684 0 0 -
  QoQ % 11.42% 2.03% 17.01% 2.10% 0.00% 0.00% -
  Horiz. % 135.80% 121.88% 119.46% 102.10% 100.00% - -
PBT 22,299 18,936 19,356 18,021 18,008 0 0 -
  QoQ % 17.76% -2.17% 7.41% 0.07% 0.00% 0.00% -
  Horiz. % 123.83% 105.15% 107.49% 100.07% 100.00% - -
Tax -5,506 -4,490 -5,148 -4,134 -3,885 0 0 -
  QoQ % -22.64% 12.78% -24.53% -6.40% 0.00% 0.00% -
  Horiz. % 141.73% 115.56% 132.50% 106.40% 100.00% - -
NP 16,792 14,446 14,208 13,887 14,122 0 0 -
  QoQ % 16.24% 1.68% 2.31% -1.67% 0.00% 0.00% -
  Horiz. % 118.90% 102.29% 100.60% 98.33% 100.00% - -
NP to SH 16,792 13,710 14,504 19,233 20,598 0 0 -
  QoQ % 22.48% -5.47% -24.59% -6.63% 0.00% 0.00% -
  Horiz. % 81.52% 66.56% 70.41% 93.37% 100.00% - -
Tax Rate 24.69 % 23.71 % 26.60 % 22.94 % 21.58 % - % - % -
  QoQ % 4.13% -10.86% 15.95% 6.30% 0.00% 0.00% -
  Horiz. % 114.41% 109.87% 123.26% 106.30% 100.00% - -
Total Cost 143,019 128,990 126,380 106,268 103,561 0 0 -
  QoQ % 10.88% 2.07% 18.93% 2.61% 0.00% 0.00% -
  Horiz. % 138.10% 124.55% 122.03% 102.61% 100.00% - -
Net Worth 51,600 44,067 46,440 43,860 42,281 - - -
  QoQ % 17.09% -5.11% 5.88% 3.73% 0.00% 0.00% -
  Horiz. % 122.04% 104.22% 109.84% 103.73% 100.00% - -
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - 6,120 12,900 - - - - -
  QoQ % 0.00% -52.55% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 47.45% 100.00% - - - -
Div Payout % - % 44.64 % 88.94 % - % - % - % - % -
  QoQ % 0.00% -49.81% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.19% 100.00% - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 51,600 44,067 46,440 43,860 42,281 - - -
  QoQ % 17.09% -5.11% 5.88% 3.73% 0.00% 0.00% -
  Horiz. % 122.04% 104.22% 109.84% 103.73% 100.00% - -
NOSH 258,000 244,821 258,000 258,000 325,242 - - -
  QoQ % 5.38% -5.11% 0.00% -20.67% 0.00% 0.00% -
  Horiz. % 79.33% 75.27% 79.33% 79.33% 100.00% - -
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 10.51 % 10.07 % 10.11 % 11.56 % 12.00 % - % - % -
  QoQ % 4.37% -0.40% -12.54% -3.67% 0.00% 0.00% -
  Horiz. % 87.58% 83.92% 84.25% 96.33% 100.00% - -
ROE 32.54 % 31.11 % 31.23 % 43.85 % 48.72 % - % - % -
  QoQ % 4.60% -0.38% -28.78% -10.00% 0.00% 0.00% -
  Horiz. % 66.79% 63.85% 64.10% 90.00% 100.00% - -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 61.94 58.59 54.49 46.57 36.18 - - -
  QoQ % 5.72% 7.52% 17.01% 28.72% 0.00% 0.00% -
  Horiz. % 171.20% 161.94% 150.61% 128.72% 100.00% - -
EPS 6.51 5.60 5.52 6.21 6.33 0.00 0.00 -
  QoQ % 16.25% 1.45% -11.11% -1.90% 0.00% 0.00% -
  Horiz. % 102.84% 88.47% 87.20% 98.10% 100.00% - -
DPS 0.00 2.50 5.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% -50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.00% 100.00% - - - -
NAPS 0.2000 0.1800 0.1800 0.1700 0.1300 - - -
  QoQ % 11.11% 0.00% 5.88% 30.77% 0.00% 0.00% -
  Horiz. % 153.85% 138.46% 138.46% 130.77% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 516,000
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 30.97 27.80 27.25 23.29 22.81 - - -
  QoQ % 11.40% 2.02% 17.00% 2.10% 0.00% 0.00% -
  Horiz. % 135.77% 121.88% 119.47% 102.10% 100.00% - -
EPS 3.25 2.66 2.81 3.73 3.99 0.00 0.00 -
  QoQ % 22.18% -5.34% -24.66% -6.52% 0.00% 0.00% -
  Horiz. % 81.45% 66.67% 70.43% 93.48% 100.00% - -
DPS 0.00 1.19 2.50 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% -52.40% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 47.60% 100.00% - - - -
NAPS 0.1000 0.0854 0.0900 0.0850 0.0819 - - -
  QoQ % 17.10% -5.11% 5.88% 3.79% 0.00% 0.00% -
  Horiz. % 122.10% 104.27% 109.89% 103.79% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 - - - - -
Price 0.8000 0.6550 0.6500 0.0000 0.0000 0.0000 0.0000 -
P/RPS 1.29 1.12 1.19 0.00 0.00 0.00 0.00 -
  QoQ % 15.18% -5.88% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 108.40% 94.12% 100.00% - - - -
P/EPS 12.29 11.70 11.56 0.00 0.00 0.00 0.00 -
  QoQ % 5.04% 1.21% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.31% 101.21% 100.00% - - - -
EY 8.14 8.55 8.65 0.00 0.00 0.00 0.00 -
  QoQ % -4.80% -1.16% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.10% 98.84% 100.00% - - - -
DY 0.00 3.82 7.69 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% -50.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 49.67% 100.00% - - - -
P/NAPS 4.00 3.64 3.61 0.00 0.00 0.00 0.00 -
  QoQ % 9.89% 0.83% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.80% 100.83% 100.00% - - - -
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 22/03/12 16/12/11 23/09/11 24/06/11 - - - -
Price 0.8000 0.8450 0.5950 0.6950 0.0000 0.0000 0.0000 -
P/RPS 1.29 1.44 1.09 1.49 0.00 0.00 0.00 -
  QoQ % -10.42% 32.11% -26.85% 0.00% 0.00% 0.00% -
  Horiz. % 86.58% 96.64% 73.15% 100.00% - - -
P/EPS 12.29 15.09 10.58 9.32 0.00 0.00 0.00 -
  QoQ % -18.56% 42.63% 13.52% 0.00% 0.00% 0.00% -
  Horiz. % 131.87% 161.91% 113.52% 100.00% - - -
EY 8.14 6.63 9.45 10.73 0.00 0.00 0.00 -
  QoQ % 22.78% -29.84% -11.93% 0.00% 0.00% 0.00% -
  Horiz. % 75.86% 61.79% 88.07% 100.00% - - -
DY 0.00 2.96 8.40 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% -64.76% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 35.24% 100.00% - - - -
P/NAPS 4.00 4.69 3.31 4.09 0.00 0.00 0.00 -
  QoQ % -14.71% 41.69% -19.07% 0.00% 0.00% 0.00% -
  Horiz. % 97.80% 114.67% 80.93% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers