Highlights

[BOILERM] QoQ Annualized Quarter Result on 2012-04-30 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 28-Jun-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
Quarter 30-Apr-2012  [#4]
Profit Trend QoQ -     - %    YoY -     0.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 CAGR
Revenue 174,500 168,188 - 149,657 - 159,811 143,436 21.59%
  QoQ % 3.75% 0.00% 0.00% 0.00% 0.00% 11.42% -
  Horiz. % 121.66% 117.26% 0.00% 104.34% 0.00% 111.42% 100.00%
PBT 29,028 29,412 - 22,237 - 22,299 18,936 53.12%
  QoQ % -1.31% 0.00% 0.00% 0.00% 0.00% 17.76% -
  Horiz. % 153.30% 155.32% 0.00% 117.43% 0.00% 117.76% 100.00%
Tax -7,680 -7,680 - -2,960 - -5,506 -4,490 70.80%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -22.64% -
  Horiz. % 171.05% 171.05% 0.00% 65.92% 0.00% 122.64% 100.00%
NP 21,348 21,732 - 19,277 - 16,792 14,446 47.62%
  QoQ % -1.77% 0.00% 0.00% 0.00% 0.00% 16.24% -
  Horiz. % 147.78% 150.44% 0.00% 133.44% 0.00% 116.24% 100.00%
NP to SH 21,348 21,732 - 19,277 - 16,792 13,710 55.52%
  QoQ % -1.77% 0.00% 0.00% 0.00% 0.00% 22.48% -
  Horiz. % 155.71% 158.51% 0.00% 140.61% 0.00% 122.48% 100.00%
Tax Rate 26.46 % 26.11 % - % 13.31 % - % 24.69 % 23.71 % 11.57%
  QoQ % 1.34% 0.00% 0.00% 0.00% 0.00% 4.13% -
  Horiz. % 111.60% 110.12% 0.00% 56.14% 0.00% 104.13% 100.00%
Total Cost 153,152 146,456 - 130,380 - 143,019 128,990 18.68%
  QoQ % 4.57% 0.00% 0.00% 0.00% 0.00% 10.88% -
  Horiz. % 118.73% 113.54% 0.00% 101.08% 0.00% 110.88% 100.00%
Net Worth 69,660 64,500 - 59,340 59,340 51,600 44,067 57.88%
  QoQ % 8.00% 0.00% 0.00% 0.00% 15.00% 17.09% -
  Horiz. % 158.07% 146.37% 0.00% 134.66% 134.66% 117.09% 100.00%
Dividend
31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 CAGR
Div - - - 7,095 - - 6,120 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 115.92% 0.00% 0.00% 100.00%
Div Payout % - % - % - % 36.81 % - % - % 44.64 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 82.46% 0.00% 0.00% 100.00%
Equity
31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 CAGR
Net Worth 69,660 64,500 - 59,340 59,340 51,600 44,067 57.88%
  QoQ % 8.00% 0.00% 0.00% 0.00% 15.00% 17.09% -
  Horiz. % 158.07% 146.37% 0.00% 134.66% 134.66% 117.09% 100.00%
NOSH 258,000 258,000 258,000 258,000 258,000 258,000 244,821 5.37%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 5.38% -
  Horiz. % 105.38% 105.38% 105.38% 105.38% 105.38% 105.38% 100.00%
Ratio Analysis
31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 CAGR
NP Margin 12.23 % 12.92 % - % 12.88 % - % 10.51 % 10.07 % 21.39%
  QoQ % -5.34% 0.00% 0.00% 0.00% 0.00% 4.37% -
  Horiz. % 121.45% 128.30% 0.00% 127.90% 0.00% 104.37% 100.00%
ROE 30.65 % 33.69 % - % 32.49 % - % 32.54 % 31.11 % -1.47%
  QoQ % -9.02% 0.00% 0.00% 0.00% 0.00% 4.60% -
  Horiz. % 98.52% 108.29% 0.00% 104.44% 0.00% 104.60% 100.00%
Per Share
31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 CAGR
RPS 67.64 65.19 - 58.01 - 61.94 58.59 15.40%
  QoQ % 3.76% 0.00% 0.00% 0.00% 0.00% 5.72% -
  Horiz. % 115.45% 111.26% 0.00% 99.01% 0.00% 105.72% 100.00%
EPS 8.28 8.44 - 7.47 - 6.51 5.60 47.70%
  QoQ % -1.90% 0.00% 0.00% 0.00% 0.00% 16.25% -
  Horiz. % 147.86% 150.71% 0.00% 133.39% 0.00% 116.25% 100.00%
DPS 0.00 0.00 - 2.75 - 0.00 2.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 110.00% 0.00% 0.00% 100.00%
NAPS 0.2700 0.2500 - 0.2300 0.2300 0.2000 0.1800 49.83%
  QoQ % 8.00% 0.00% 0.00% 0.00% 15.00% 11.11% -
  Horiz. % 150.00% 138.89% 0.00% 127.78% 127.78% 111.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 CAGR
RPS 33.82 32.59 - 29.00 - 30.97 27.80 21.59%
  QoQ % 3.77% 0.00% 0.00% 0.00% 0.00% 11.40% -
  Horiz. % 121.65% 117.23% 0.00% 104.32% 0.00% 111.40% 100.00%
EPS 4.14 4.21 - 3.74 - 3.25 2.66 55.45%
  QoQ % -1.66% 0.00% 0.00% 0.00% 0.00% 22.18% -
  Horiz. % 155.64% 158.27% 0.00% 140.60% 0.00% 122.18% 100.00%
DPS 0.00 0.00 - 1.38 - 0.00 1.19 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 115.97% 0.00% 0.00% 100.00%
NAPS 0.1350 0.1250 - 0.1150 0.1150 0.1000 0.0854 57.88%
  QoQ % 8.00% 0.00% 0.00% 0.00% 15.00% 17.10% -
  Horiz. % 158.08% 146.37% 0.00% 134.66% 134.66% 117.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 CAGR
Date 31/10/12 31/07/12 29/06/12 30/04/12 30/03/12 31/01/12 31/10/11 -
Price 0.8800 0.7700 0.7800 0.7650 0.7950 0.8000 0.6550 -
P/RPS 1.30 1.18 0.00 1.32 0.00 1.29 1.12 16.02%
  QoQ % 10.17% 0.00% 0.00% 0.00% 0.00% 15.18% -
  Horiz. % 116.07% 105.36% 0.00% 117.86% 0.00% 115.18% 100.00%
P/EPS 10.64 9.14 0.00 10.24 0.00 12.29 11.70 -9.04%
  QoQ % 16.41% 0.00% 0.00% 0.00% 0.00% 5.04% -
  Horiz. % 90.94% 78.12% 0.00% 87.52% 0.00% 105.04% 100.00%
EY 9.40 10.94 0.00 9.77 0.00 8.14 8.55 9.91%
  QoQ % -14.08% 0.00% 0.00% 0.00% 0.00% -4.80% -
  Horiz. % 109.94% 127.95% 0.00% 114.27% 0.00% 95.20% 100.00%
DY 0.00 0.00 0.00 3.59 0.00 0.00 3.82 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 93.98% 0.00% 0.00% 100.00%
P/NAPS 3.26 3.08 0.00 3.33 3.46 4.00 3.64 -10.41%
  QoQ % 5.84% 0.00% 0.00% -3.76% -13.50% 9.89% -
  Horiz. % 89.56% 84.62% 0.00% 91.48% 95.05% 109.89% 100.00%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 CAGR
Date 14/12/12 13/09/12 - 28/06/12 - 22/03/12 16/12/11 -
Price 0.8700 0.8300 0.0000 0.7700 0.0000 0.8000 0.8450 -
P/RPS 1.29 1.27 0.00 1.33 0.00 1.29 1.44 -10.39%
  QoQ % 1.57% 0.00% 0.00% 0.00% 0.00% -10.42% -
  Horiz. % 89.58% 88.19% 0.00% 92.36% 0.00% 89.58% 100.00%
P/EPS 10.51 9.85 0.00 10.31 0.00 12.29 15.09 -30.28%
  QoQ % 6.70% 0.00% 0.00% 0.00% 0.00% -18.56% -
  Horiz. % 69.65% 65.28% 0.00% 68.32% 0.00% 81.44% 100.00%
EY 9.51 10.15 0.00 9.70 0.00 8.14 6.63 43.30%
  QoQ % -6.31% 0.00% 0.00% 0.00% 0.00% 22.78% -
  Horiz. % 143.44% 153.09% 0.00% 146.30% 0.00% 122.78% 100.00%
DY 0.00 0.00 0.00 3.57 0.00 0.00 2.96 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 120.61% 0.00% 0.00% 100.00%
P/NAPS 3.22 3.32 0.00 3.35 0.00 4.00 4.69 -31.27%
  QoQ % -3.01% 0.00% 0.00% 0.00% 0.00% -14.71% -
  Horiz. % 68.66% 70.79% 0.00% 71.43% 0.00% 85.29% 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
 
 

281  448  586  1076 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.15-0.025 
 KANGER 0.215+0.01 
 MMAG-WB 0.185+0.035 
 DYNACIA 0.11+0.01 
 IKHMAS 0.165-0.015 
 SMTRACK 0.35-0.025 
 PTRANS 0.295+0.01 
 PWORTH 0.030.00 
 MLAB 0.03-0.005 
 VS 2.26+0.10 

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