Highlights

[BOILERM] QoQ Annualized Quarter Result on 2012-01-31 [#0]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 22-Mar-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
31-Jan-2012
Profit Trend QoQ -     22.48%    YoY -     -18.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue - 149,657 - 159,811 143,436 140,588 120,155 -
  QoQ % 0.00% 0.00% 0.00% 11.42% 2.03% 17.01% -
  Horiz. % 0.00% 124.55% 0.00% 133.00% 119.38% 117.01% 100.00%
PBT - 22,237 - 22,299 18,936 19,356 18,021 -
  QoQ % 0.00% 0.00% 0.00% 17.76% -2.17% 7.41% -
  Horiz. % 0.00% 123.39% 0.00% 123.74% 105.08% 107.41% 100.00%
Tax - -2,960 - -5,506 -4,490 -5,148 -4,134 -
  QoQ % 0.00% 0.00% 0.00% -22.64% 12.78% -24.53% -
  Horiz. % 0.00% 71.60% 0.00% 133.20% 108.61% 124.53% 100.00%
NP - 19,277 - 16,792 14,446 14,208 13,887 -
  QoQ % 0.00% 0.00% 0.00% 16.24% 1.68% 2.31% -
  Horiz. % 0.00% 138.81% 0.00% 120.92% 104.03% 102.31% 100.00%
NP to SH - 19,277 - 16,792 13,710 14,504 19,233 -
  QoQ % 0.00% 0.00% 0.00% 22.48% -5.47% -24.59% -
  Horiz. % 0.00% 100.23% 0.00% 87.31% 71.28% 75.41% 100.00%
Tax Rate - % 13.31 % - % 24.69 % 23.71 % 26.60 % 22.94 % -
  QoQ % 0.00% 0.00% 0.00% 4.13% -10.86% 15.95% -
  Horiz. % 0.00% 58.02% 0.00% 107.63% 103.36% 115.95% 100.00%
Total Cost - 130,380 - 143,019 128,990 126,380 106,268 -
  QoQ % 0.00% 0.00% 0.00% 10.88% 2.07% 18.93% -
  Horiz. % 0.00% 122.69% 0.00% 134.58% 121.38% 118.93% 100.00%
Net Worth - 59,340 59,340 51,600 44,067 46,440 43,860 -
  QoQ % 0.00% 0.00% 15.00% 17.09% -5.11% 5.88% -
  Horiz. % 0.00% 135.29% 135.29% 117.65% 100.47% 105.88% 100.00%
Dividend
30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - 7,095 - - 6,120 12,900 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% -52.55% 0.00% -
  Horiz. % 0.00% 55.00% 0.00% 0.00% 47.45% 100.00% -
Div Payout % - % 36.81 % - % - % 44.64 % 88.94 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -49.81% 0.00% -
  Horiz. % 0.00% 41.39% 0.00% 0.00% 50.19% 100.00% -
Equity
30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth - 59,340 59,340 51,600 44,067 46,440 43,860 -
  QoQ % 0.00% 0.00% 15.00% 17.09% -5.11% 5.88% -
  Horiz. % 0.00% 135.29% 135.29% 117.65% 100.47% 105.88% 100.00%
NOSH 258,000 258,000 258,000 258,000 244,821 258,000 258,000 -
  QoQ % 0.00% 0.00% 0.00% 5.38% -5.11% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 94.89% 100.00% 100.00%
Ratio Analysis
30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin - % 12.88 % - % 10.51 % 10.07 % 10.11 % 11.56 % -
  QoQ % 0.00% 0.00% 0.00% 4.37% -0.40% -12.54% -
  Horiz. % 0.00% 111.42% 0.00% 90.92% 87.11% 87.46% 100.00%
ROE - % 32.49 % - % 32.54 % 31.11 % 31.23 % 43.85 % -
  QoQ % 0.00% 0.00% 0.00% 4.60% -0.38% -28.78% -
  Horiz. % 0.00% 74.09% 0.00% 74.21% 70.95% 71.22% 100.00%
Per Share
30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS - 58.01 - 61.94 58.59 54.49 46.57 -
  QoQ % 0.00% 0.00% 0.00% 5.72% 7.52% 17.01% -
  Horiz. % 0.00% 124.57% 0.00% 133.00% 125.81% 117.01% 100.00%
EPS - 7.47 - 6.51 5.60 5.52 6.21 -
  QoQ % 0.00% 0.00% 0.00% 16.25% 1.45% -11.11% -
  Horiz. % 0.00% 120.29% 0.00% 104.83% 90.18% 88.89% 100.00%
DPS - 2.75 - 0.00 2.50 5.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -50.00% 0.00% -
  Horiz. % 0.00% 55.00% 0.00% 0.00% 50.00% 100.00% -
NAPS - 0.2300 0.2300 0.2000 0.1800 0.1800 0.1700 -
  QoQ % 0.00% 0.00% 15.00% 11.11% 0.00% 5.88% -
  Horiz. % 0.00% 135.29% 135.29% 117.65% 105.88% 105.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS - 29.00 - 30.97 27.80 27.25 23.29 -
  QoQ % 0.00% 0.00% 0.00% 11.40% 2.02% 17.00% -
  Horiz. % 0.00% 124.52% 0.00% 132.98% 119.36% 117.00% 100.00%
EPS - 3.74 - 3.25 2.66 2.81 3.73 -
  QoQ % 0.00% 0.00% 0.00% 22.18% -5.34% -24.66% -
  Horiz. % 0.00% 100.27% 0.00% 87.13% 71.31% 75.34% 100.00%
DPS - 1.38 - 0.00 1.19 2.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -52.40% 0.00% -
  Horiz. % 0.00% 55.20% 0.00% 0.00% 47.60% 100.00% -
NAPS - 0.1150 0.1150 0.1000 0.0854 0.0900 0.0850 -
  QoQ % 0.00% 0.00% 15.00% 17.10% -5.11% 5.88% -
  Horiz. % 0.00% 135.29% 135.29% 117.65% 100.47% 105.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 29/06/12 30/04/12 30/03/12 31/01/12 31/10/11 29/07/11 - -
Price 0.7800 0.7650 0.7950 0.8000 0.6550 0.6500 0.0000 -
P/RPS 0.00 1.32 0.00 1.29 1.12 1.19 0.00 -
  QoQ % 0.00% 0.00% 0.00% 15.18% -5.88% 0.00% -
  Horiz. % 0.00% 110.92% 0.00% 108.40% 94.12% 100.00% -
P/EPS 0.00 10.24 0.00 12.29 11.70 11.56 0.00 -
  QoQ % 0.00% 0.00% 0.00% 5.04% 1.21% 0.00% -
  Horiz. % 0.00% 88.58% 0.00% 106.31% 101.21% 100.00% -
EY 0.00 9.77 0.00 8.14 8.55 8.65 0.00 -
  QoQ % 0.00% 0.00% 0.00% -4.80% -1.16% 0.00% -
  Horiz. % 0.00% 112.95% 0.00% 94.10% 98.84% 100.00% -
DY 0.00 3.59 0.00 0.00 3.82 7.69 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -50.33% 0.00% -
  Horiz. % 0.00% 46.68% 0.00% 0.00% 49.67% 100.00% -
P/NAPS 0.00 3.33 3.46 4.00 3.64 3.61 0.00 -
  QoQ % 0.00% -3.76% -13.50% 9.89% 0.83% 0.00% -
  Horiz. % 0.00% 92.24% 95.84% 110.80% 100.83% 100.00% -
Price Multiplier on Announcement Date
30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date - 28/06/12 - 22/03/12 16/12/11 23/09/11 24/06/11 -
Price 0.0000 0.7700 0.0000 0.8000 0.8450 0.5950 0.6950 -
P/RPS 0.00 1.33 0.00 1.29 1.44 1.09 1.49 -
  QoQ % 0.00% 0.00% 0.00% -10.42% 32.11% -26.85% -
  Horiz. % 0.00% 89.26% 0.00% 86.58% 96.64% 73.15% 100.00%
P/EPS 0.00 10.31 0.00 12.29 15.09 10.58 9.32 -
  QoQ % 0.00% 0.00% 0.00% -18.56% 42.63% 13.52% -
  Horiz. % 0.00% 110.62% 0.00% 131.87% 161.91% 113.52% 100.00%
EY 0.00 9.70 0.00 8.14 6.63 9.45 10.73 -
  QoQ % 0.00% 0.00% 0.00% 22.78% -29.84% -11.93% -
  Horiz. % 0.00% 90.40% 0.00% 75.86% 61.79% 88.07% 100.00%
DY 0.00 3.57 0.00 0.00 2.96 8.40 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -64.76% 0.00% -
  Horiz. % 0.00% 42.50% 0.00% 0.00% 35.24% 100.00% -
P/NAPS 0.00 3.35 0.00 4.00 4.69 3.31 4.09 -
  QoQ % 0.00% 0.00% 0.00% -14.71% 41.69% -19.07% -
  Horiz. % 0.00% 81.91% 0.00% 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.
 


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
 
 

563  481  588  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 KANGER 0.180.00 
 ARMADA 0.29+0.02 
 KGROUP 0.0550.00 
 VSOLAR 0.0450.00 
 KNM 0.21+0.015 
 HIBISCS 0.62+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!
PARTNERS & BROKERS