Highlights

[BOILERM] QoQ Annualized Quarter Result on 2011-07-31 [#1]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 23-Sep-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
Quarter 31-Jul-2011  [#1]
Profit Trend QoQ -     -24.59%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue - 159,811 143,436 140,588 120,155 117,684 0 -
  QoQ % 0.00% 11.42% 2.03% 17.01% 2.10% 0.00% -
  Horiz. % 0.00% 135.80% 121.88% 119.46% 102.10% 100.00% -
PBT - 22,299 18,936 19,356 18,021 18,008 0 -
  QoQ % 0.00% 17.76% -2.17% 7.41% 0.07% 0.00% -
  Horiz. % 0.00% 123.83% 105.15% 107.49% 100.07% 100.00% -
Tax - -5,506 -4,490 -5,148 -4,134 -3,885 0 -
  QoQ % 0.00% -22.64% 12.78% -24.53% -6.40% 0.00% -
  Horiz. % 0.00% 141.73% 115.56% 132.50% 106.40% 100.00% -
NP - 16,792 14,446 14,208 13,887 14,122 0 -
  QoQ % 0.00% 16.24% 1.68% 2.31% -1.67% 0.00% -
  Horiz. % 0.00% 118.90% 102.29% 100.60% 98.33% 100.00% -
NP to SH - 16,792 13,710 14,504 19,233 20,598 0 -
  QoQ % 0.00% 22.48% -5.47% -24.59% -6.63% 0.00% -
  Horiz. % 0.00% 81.52% 66.56% 70.41% 93.37% 100.00% -
Tax Rate - % 24.69 % 23.71 % 26.60 % 22.94 % 21.58 % - % -
  QoQ % 0.00% 4.13% -10.86% 15.95% 6.30% 0.00% -
  Horiz. % 0.00% 114.41% 109.87% 123.26% 106.30% 100.00% -
Total Cost - 143,019 128,990 126,380 106,268 103,561 0 -
  QoQ % 0.00% 10.88% 2.07% 18.93% 2.61% 0.00% -
  Horiz. % 0.00% 138.10% 124.55% 122.03% 102.61% 100.00% -
Net Worth 59,340 51,600 44,067 46,440 43,860 42,281 - -
  QoQ % 15.00% 17.09% -5.11% 5.88% 3.73% 0.00% -
  Horiz. % 140.35% 122.04% 104.22% 109.84% 103.73% 100.00% -
Dividend
31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - 6,120 12,900 - - - -
  QoQ % 0.00% 0.00% -52.55% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 47.45% 100.00% - - -
Div Payout % - % - % 44.64 % 88.94 % - % - % - % -
  QoQ % 0.00% 0.00% -49.81% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 50.19% 100.00% - - -
Equity
31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 59,340 51,600 44,067 46,440 43,860 42,281 - -
  QoQ % 15.00% 17.09% -5.11% 5.88% 3.73% 0.00% -
  Horiz. % 140.35% 122.04% 104.22% 109.84% 103.73% 100.00% -
NOSH 258,000 258,000 244,821 258,000 258,000 325,242 - -
  QoQ % 0.00% 5.38% -5.11% 0.00% -20.67% 0.00% -
  Horiz. % 79.33% 79.33% 75.27% 79.33% 79.33% 100.00% -
Ratio Analysis
31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin - % 10.51 % 10.07 % 10.11 % 11.56 % 12.00 % - % -
  QoQ % 0.00% 4.37% -0.40% -12.54% -3.67% 0.00% -
  Horiz. % 0.00% 87.58% 83.92% 84.25% 96.33% 100.00% -
ROE - % 32.54 % 31.11 % 31.23 % 43.85 % 48.72 % - % -
  QoQ % 0.00% 4.60% -0.38% -28.78% -10.00% 0.00% -
  Horiz. % 0.00% 66.79% 63.85% 64.10% 90.00% 100.00% -
Per Share
31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS - 61.94 58.59 54.49 46.57 36.18 - -
  QoQ % 0.00% 5.72% 7.52% 17.01% 28.72% 0.00% -
  Horiz. % 0.00% 171.20% 161.94% 150.61% 128.72% 100.00% -
EPS - 6.51 5.60 5.52 6.21 6.33 0.00 -
  QoQ % 0.00% 16.25% 1.45% -11.11% -1.90% 0.00% -
  Horiz. % 0.00% 102.84% 88.47% 87.20% 98.10% 100.00% -
DPS - 0.00 2.50 5.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% -50.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 50.00% 100.00% - - -
NAPS 0.2300 0.2000 0.1800 0.1800 0.1700 0.1300 - -
  QoQ % 15.00% 11.11% 0.00% 5.88% 30.77% 0.00% -
  Horiz. % 176.92% 153.85% 138.46% 138.46% 130.77% 100.00% -
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS - 30.97 27.80 27.25 23.29 22.81 - -
  QoQ % 0.00% 11.40% 2.02% 17.00% 2.10% 0.00% -
  Horiz. % 0.00% 135.77% 121.88% 119.47% 102.10% 100.00% -
EPS - 3.25 2.66 2.81 3.73 3.99 0.00 -
  QoQ % 0.00% 22.18% -5.34% -24.66% -6.52% 0.00% -
  Horiz. % 0.00% 81.45% 66.67% 70.43% 93.48% 100.00% -
DPS - 0.00 1.19 2.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% -52.40% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 47.60% 100.00% - - -
NAPS 0.1150 0.1000 0.0854 0.0900 0.0850 0.0819 - -
  QoQ % 15.00% 17.10% -5.11% 5.88% 3.79% 0.00% -
  Horiz. % 140.42% 122.10% 104.27% 109.89% 103.79% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/03/12 31/01/12 31/10/11 29/07/11 - - - -
Price 0.7950 0.8000 0.6550 0.6500 0.0000 0.0000 0.0000 -
P/RPS 0.00 1.29 1.12 1.19 0.00 0.00 0.00 -
  QoQ % 0.00% 15.18% -5.88% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 108.40% 94.12% 100.00% - - -
P/EPS 0.00 12.29 11.70 11.56 0.00 0.00 0.00 -
  QoQ % 0.00% 5.04% 1.21% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 106.31% 101.21% 100.00% - - -
EY 0.00 8.14 8.55 8.65 0.00 0.00 0.00 -
  QoQ % 0.00% -4.80% -1.16% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 94.10% 98.84% 100.00% - - -
DY 0.00 0.00 3.82 7.69 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% -50.33% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 49.67% 100.00% - - -
P/NAPS 3.46 4.00 3.64 3.61 0.00 0.00 0.00 -
  QoQ % -13.50% 9.89% 0.83% 0.00% 0.00% 0.00% -
  Horiz. % 95.84% 110.80% 100.83% 100.00% - - -
Price Multiplier on Announcement Date
31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date - 22/03/12 16/12/11 23/09/11 24/06/11 - - -
Price 0.0000 0.8000 0.8450 0.5950 0.6950 0.0000 0.0000 -
P/RPS 0.00 1.29 1.44 1.09 1.49 0.00 0.00 -
  QoQ % 0.00% -10.42% 32.11% -26.85% 0.00% 0.00% -
  Horiz. % 0.00% 86.58% 96.64% 73.15% 100.00% - -
P/EPS 0.00 12.29 15.09 10.58 9.32 0.00 0.00 -
  QoQ % 0.00% -18.56% 42.63% 13.52% 0.00% 0.00% -
  Horiz. % 0.00% 131.87% 161.91% 113.52% 100.00% - -
EY 0.00 8.14 6.63 9.45 10.73 0.00 0.00 -
  QoQ % 0.00% 22.78% -29.84% -11.93% 0.00% 0.00% -
  Horiz. % 0.00% 75.86% 61.79% 88.07% 100.00% - -
DY 0.00 0.00 2.96 8.40 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% -64.76% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 35.24% 100.00% - - -
P/NAPS 0.00 4.00 4.69 3.31 4.09 0.00 0.00 -
  QoQ % 0.00% -14.71% 41.69% -19.07% 0.00% 0.00% -
  Horiz. % 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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