Highlights

[BOILERM] QoQ Annualized Quarter Result on 2011-01-31 [#3]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 29-Apr-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2011
Quarter 31-Jan-2011  [#3]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

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


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

257  482  654  1026 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 PHB 0.035+0.005 
 HWGB 0.98+0.135 
 MTRONIC 0.135+0.015 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.005 
 KANGER 0.1750.00 
 INIX 0.33+0.065 
 KNM 0.225+0.015 
 BINTAI 1.11-0.03 

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. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
7. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS