Highlights

[BOILERM] QoQ Annualized Quarter Result on 2012-07-31 [#1]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 13-Sep-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 31-Jul-2012  [#1]
Profit Trend QoQ -     - %    YoY -     49.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 CAGR
Revenue 165,834 196,921 174,500 168,188 - 149,657 - -
  QoQ % -15.79% 12.85% 3.75% 0.00% 0.00% 0.00% -
  Horiz. % 110.81% 131.58% 116.60% 112.38% 0.00% 100.00% -
PBT 30,193 33,874 29,028 29,412 - 22,237 - -
  QoQ % -10.87% 16.70% -1.31% 0.00% 0.00% 0.00% -
  Horiz. % 135.78% 152.33% 130.54% 132.27% 0.00% 100.00% -
Tax -6,458 -8,410 -7,680 -7,680 - -2,960 - -
  QoQ % 23.22% -9.51% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 218.18% 284.14% 259.46% 259.46% 0.00% 100.00% -
NP 23,735 25,464 21,348 21,732 - 19,277 - -
  QoQ % -6.79% 19.28% -1.77% 0.00% 0.00% 0.00% -
  Horiz. % 123.13% 132.10% 110.74% 112.74% 0.00% 100.00% -
NP to SH 23,735 25,464 21,348 21,732 - 19,277 - -
  QoQ % -6.79% 19.28% -1.77% 0.00% 0.00% 0.00% -
  Horiz. % 123.13% 132.10% 110.74% 112.74% 0.00% 100.00% -
Tax Rate 21.39 % 24.83 % 26.46 % 26.11 % - % 13.31 % - % -
  QoQ % -13.85% -6.16% 1.34% 0.00% 0.00% 0.00% -
  Horiz. % 160.71% 186.55% 198.80% 196.17% 0.00% 100.00% -
Total Cost 142,099 171,457 153,152 146,456 - 130,380 - -
  QoQ % -17.12% 11.95% 4.57% 0.00% 0.00% 0.00% -
  Horiz. % 108.99% 131.51% 117.47% 112.33% 0.00% 100.00% -
Net Worth 79,980 72,240 69,660 64,500 - 59,340 59,340 34.78%
  QoQ % 10.71% 3.70% 8.00% 0.00% 0.00% 0.00% -
  Horiz. % 134.78% 121.74% 117.39% 108.70% 0.00% 100.00% 100.00%
Dividend
31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 CAGR
Div 5,160 - - - - 7,095 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 72.73% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % 21.74 % - % - % - % - % 36.81 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 59.06% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 CAGR
Net Worth 79,980 72,240 69,660 64,500 - 59,340 59,340 34.78%
  QoQ % 10.71% 3.70% 8.00% 0.00% 0.00% 0.00% -
  Horiz. % 134.78% 121.74% 117.39% 108.70% 0.00% 100.00% 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
31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 CAGR
NP Margin 14.31 % 12.93 % 12.23 % 12.92 % - % 12.88 % - % -
  QoQ % 10.67% 5.72% -5.34% 0.00% 0.00% 0.00% -
  Horiz. % 111.10% 100.39% 94.95% 100.31% 0.00% 100.00% -
ROE 29.68 % 35.25 % 30.65 % 33.69 % - % 32.49 % - % -
  QoQ % -15.80% 15.01% -9.02% 0.00% 0.00% 0.00% -
  Horiz. % 91.35% 108.49% 94.34% 103.69% 0.00% 100.00% -
Per Share
31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 CAGR
RPS 64.28 76.33 67.64 65.19 - 58.01 - -
  QoQ % -15.79% 12.85% 3.76% 0.00% 0.00% 0.00% -
  Horiz. % 110.81% 131.58% 116.60% 112.38% 0.00% 100.00% -
EPS 9.20 9.87 8.28 8.44 - 7.47 - -
  QoQ % -6.79% 19.20% -1.90% 0.00% 0.00% 0.00% -
  Horiz. % 123.16% 132.13% 110.84% 112.99% 0.00% 100.00% -
DPS 2.00 0.00 0.00 0.00 - 2.75 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 72.73% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.3100 0.2800 0.2700 0.2500 - 0.2300 0.2300 34.78%
  QoQ % 10.71% 3.70% 8.00% 0.00% 0.00% 0.00% -
  Horiz. % 134.78% 121.74% 117.39% 108.70% 0.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 CAGR
RPS 32.14 38.16 33.82 32.59 - 29.00 - -
  QoQ % -15.78% 12.83% 3.77% 0.00% 0.00% 0.00% -
  Horiz. % 110.83% 131.59% 116.62% 112.38% 0.00% 100.00% -
EPS 4.60 4.93 4.14 4.21 - 3.74 - -
  QoQ % -6.69% 19.08% -1.66% 0.00% 0.00% 0.00% -
  Horiz. % 122.99% 131.82% 110.70% 112.57% 0.00% 100.00% -
DPS 1.00 0.00 0.00 0.00 - 1.38 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 72.46% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1550 0.1400 0.1350 0.1250 - 0.1150 0.1150 34.78%
  QoQ % 10.71% 3.70% 8.00% 0.00% 0.00% 0.00% -
  Horiz. % 134.78% 121.74% 117.39% 108.70% 0.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 CAGR
Date 29/03/13 31/01/13 31/10/12 31/07/12 29/06/12 30/04/12 30/03/12 -
Price 0.9950 0.9450 0.8800 0.7700 0.7800 0.7650 0.7950 -
P/RPS 1.55 1.24 1.30 1.18 0.00 1.32 0.00 -
  QoQ % 25.00% -4.62% 10.17% 0.00% 0.00% 0.00% -
  Horiz. % 117.42% 93.94% 98.48% 89.39% 0.00% 100.00% -
P/EPS 10.82 9.57 10.64 9.14 0.00 10.24 0.00 -
  QoQ % 13.06% -10.06% 16.41% 0.00% 0.00% 0.00% -
  Horiz. % 105.66% 93.46% 103.91% 89.26% 0.00% 100.00% -
EY 9.25 10.44 9.40 10.94 0.00 9.77 0.00 -
  QoQ % -11.40% 11.06% -14.08% 0.00% 0.00% 0.00% -
  Horiz. % 94.68% 106.86% 96.21% 111.98% 0.00% 100.00% -
DY 2.01 0.00 0.00 0.00 0.00 3.59 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 55.99% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 3.21 3.38 3.26 3.08 0.00 3.33 3.46 -7.23%
  QoQ % -5.03% 3.68% 5.84% 0.00% 0.00% -3.76% -
  Horiz. % 92.77% 97.69% 94.22% 89.02% 0.00% 96.24% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 CAGR
Date 29/05/13 19/03/13 14/12/12 13/09/12 - 28/06/12 - -
Price 1.4000 1.0100 0.8700 0.8300 0.0000 0.7700 0.0000 -
P/RPS 2.18 1.32 1.29 1.27 0.00 1.33 0.00 -
  QoQ % 65.15% 2.33% 1.57% 0.00% 0.00% 0.00% -
  Horiz. % 163.91% 99.25% 96.99% 95.49% 0.00% 100.00% -
P/EPS 15.22 10.23 10.51 9.85 0.00 10.31 0.00 -
  QoQ % 48.78% -2.66% 6.70% 0.00% 0.00% 0.00% -
  Horiz. % 147.62% 99.22% 101.94% 95.54% 0.00% 100.00% -
EY 6.57 9.77 9.51 10.15 0.00 9.70 0.00 -
  QoQ % -32.75% 2.73% -6.31% 0.00% 0.00% 0.00% -
  Horiz. % 67.73% 100.72% 98.04% 104.64% 0.00% 100.00% -
DY 1.43 0.00 0.00 0.00 0.00 3.57 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.06% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 4.52 3.61 3.22 3.32 0.00 3.35 0.00 -
  QoQ % 25.21% 12.11% -3.01% 0.00% 0.00% 0.00% -
  Horiz. % 134.93% 107.76% 96.12% 99.10% 0.00% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers