Highlights

[BOILERM] QoQ Annualized Quarter Result on 2013-06-30 [#1]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 20-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     6.81%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 CAGR
Revenue 242,020 221,974 213,648 206,120 165,834 196,921 174,500 26.03%
  QoQ % 9.03% 3.90% 3.65% 24.29% -15.79% 12.85% -
  Horiz. % 138.69% 127.21% 122.43% 118.12% 95.03% 112.85% 100.00%
PBT 38,180 37,310 36,334 34,084 30,193 33,874 29,028 21.39%
  QoQ % 2.33% 2.69% 6.60% 12.89% -10.87% 16.70% -
  Horiz. % 131.53% 128.53% 125.17% 117.42% 104.01% 116.70% 100.00%
Tax -7,164 -9,610 -9,358 -8,732 -6,458 -8,410 -7,680 -4.80%
  QoQ % 25.46% -2.70% -7.17% -35.21% 23.22% -9.51% -
  Horiz. % 93.28% 125.14% 121.85% 113.70% 84.09% 109.51% 100.00%
NP 31,016 27,700 26,976 25,352 23,735 25,464 21,348 30.24%
  QoQ % 11.97% 2.68% 6.41% 6.81% -6.79% 19.28% -
  Horiz. % 145.29% 129.75% 126.36% 118.76% 111.18% 119.28% 100.00%
NP to SH 31,016 27,700 26,976 25,352 23,735 25,464 21,348 30.24%
  QoQ % 11.97% 2.68% 6.41% 6.81% -6.79% 19.28% -
  Horiz. % 145.29% 129.75% 126.36% 118.76% 111.18% 119.28% 100.00%
Tax Rate 18.76 % 25.76 % 25.76 % 25.62 % 21.39 % 24.83 % 26.46 % -21.59%
  QoQ % -27.17% 0.00% 0.55% 19.78% -13.85% -6.16% -
  Horiz. % 70.90% 97.35% 97.35% 96.83% 80.84% 93.84% 100.00%
Total Cost 211,004 194,274 186,672 180,768 142,099 171,457 153,152 25.44%
  QoQ % 8.61% 4.07% 3.27% 27.21% -17.12% 11.95% -
  Horiz. % 137.77% 126.85% 121.89% 118.03% 92.78% 111.95% 100.00%
Net Worth 105,779 92,880 85,140 85,140 79,980 72,240 69,660 34.38%
  QoQ % 13.89% 9.09% 0.00% 6.45% 10.71% 3.70% -
  Horiz. % 151.85% 133.33% 122.22% 122.22% 114.81% 103.70% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 CAGR
Div 7,740 - - - 5,160 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 24.95 % - % - % - % 21.74 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 114.77% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 CAGR
Net Worth 105,779 92,880 85,140 85,140 79,980 72,240 69,660 34.38%
  QoQ % 13.89% 9.09% 0.00% 6.45% 10.71% 3.70% -
  Horiz. % 151.85% 133.33% 122.22% 122.22% 114.81% 103.70% 100.00%
NOSH 258,000 258,000 258,000 258,000 258,000 258,000 258,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 CAGR
NP Margin 12.82 % 12.48 % 12.63 % 12.30 % 14.31 % 12.93 % 12.23 % 3.39%
  QoQ % 2.72% -1.19% 2.68% -14.05% 10.67% 5.72% -
  Horiz. % 104.82% 102.04% 103.27% 100.57% 117.01% 105.72% 100.00%
ROE 29.32 % 29.82 % 31.68 % 29.78 % 29.68 % 35.25 % 30.65 % -3.09%
  QoQ % -1.68% -5.87% 6.38% 0.34% -15.80% 15.01% -
  Horiz. % 95.66% 97.29% 103.36% 97.16% 96.84% 115.01% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 CAGR
RPS 93.81 86.04 82.81 79.89 64.28 76.33 67.64 26.03%
  QoQ % 9.03% 3.90% 3.66% 24.28% -15.79% 12.85% -
  Horiz. % 138.69% 127.20% 122.43% 118.11% 95.03% 112.85% 100.00%
EPS 12.02 10.73 10.46 9.84 9.20 9.87 8.28 30.17%
  QoQ % 12.02% 2.58% 6.30% 6.96% -6.79% 19.20% -
  Horiz. % 145.17% 129.59% 126.33% 118.84% 111.11% 119.20% 100.00%
DPS 3.00 0.00 0.00 0.00 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.4100 0.3600 0.3300 0.3300 0.3100 0.2800 0.2700 34.38%
  QoQ % 13.89% 9.09% 0.00% 6.45% 10.71% 3.70% -
  Horiz. % 151.85% 133.33% 122.22% 122.22% 114.81% 103.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 CAGR
RPS 46.90 43.02 41.40 39.95 32.14 38.16 33.82 26.02%
  QoQ % 9.02% 3.91% 3.63% 24.30% -15.78% 12.83% -
  Horiz. % 138.68% 127.20% 122.41% 118.13% 95.03% 112.83% 100.00%
EPS 6.01 5.37 5.23 4.91 4.60 4.93 4.14 30.17%
  QoQ % 11.92% 2.68% 6.52% 6.74% -6.69% 19.08% -
  Horiz. % 145.17% 129.71% 126.33% 118.60% 111.11% 119.08% 100.00%
DPS 1.50 0.00 0.00 0.00 1.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.2050 0.1800 0.1650 0.1650 0.1550 0.1400 0.1350 34.38%
  QoQ % 13.89% 9.09% 0.00% 6.45% 10.71% 3.70% -
  Horiz. % 151.85% 133.33% 122.22% 122.22% 114.81% 103.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/01/13 31/10/12 -
Price 2.9500 2.6000 1.7600 1.3900 0.9950 0.9450 0.8800 -
P/RPS 3.14 3.02 2.13 1.74 1.55 1.24 1.30 86.60%
  QoQ % 3.97% 41.78% 22.41% 12.26% 25.00% -4.62% -
  Horiz. % 241.54% 232.31% 163.85% 133.85% 119.23% 95.38% 100.00%
P/EPS 24.54 24.22 16.83 14.15 10.82 9.57 10.64 80.60%
  QoQ % 1.32% 43.91% 18.94% 30.78% 13.06% -10.06% -
  Horiz. % 230.64% 227.63% 158.18% 132.99% 101.69% 89.94% 100.00%
EY 4.08 4.13 5.94 7.07 9.25 10.44 9.40 -44.59%
  QoQ % -1.21% -30.47% -15.98% -23.57% -11.40% 11.06% -
  Horiz. % 43.40% 43.94% 63.19% 75.21% 98.40% 111.06% 100.00%
DY 1.02 0.00 0.00 0.00 2.01 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.75% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 7.20 7.22 5.33 4.21 3.21 3.38 3.26 75.15%
  QoQ % -0.28% 35.46% 26.60% 31.15% -5.03% 3.68% -
  Horiz. % 220.86% 221.47% 163.50% 129.14% 98.47% 103.68% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 CAGR
Date 21/05/14 19/02/14 25/11/13 20/08/13 29/05/13 19/03/13 14/12/12 -
Price 3.0000 2.8000 2.4000 1.7500 1.4000 1.0100 0.8700 -
P/RPS 3.20 3.25 2.90 2.19 2.18 1.32 1.29 90.15%
  QoQ % -1.54% 12.07% 32.42% 0.46% 65.15% 2.33% -
  Horiz. % 248.06% 251.94% 224.81% 169.77% 168.99% 102.33% 100.00%
P/EPS 24.95 26.08 22.95 17.81 15.22 10.23 10.51 84.33%
  QoQ % -4.33% 13.64% 28.86% 17.02% 48.78% -2.66% -
  Horiz. % 237.39% 248.14% 218.36% 169.46% 144.81% 97.34% 100.00%
EY 4.01 3.83 4.36 5.62 6.57 9.77 9.51 -45.71%
  QoQ % 4.70% -12.16% -22.42% -14.46% -32.75% 2.73% -
  Horiz. % 42.17% 40.27% 45.85% 59.10% 69.09% 102.73% 100.00%
DY 1.00 0.00 0.00 0.00 1.43 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 69.93% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 7.32 7.78 7.27 5.30 4.52 3.61 3.22 78.77%
  QoQ % -5.91% 7.02% 37.17% 17.26% 25.21% 12.11% -
  Horiz. % 227.33% 241.61% 225.78% 164.60% 140.37% 112.11% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
6. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
7. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS