Highlights

[BOILERM] QoQ Annualized Quarter Result on 2012-03-31 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 168,188 - 149,657 - 159,811 143,436 140,588 19.57%
  QoQ % 0.00% 0.00% 0.00% 0.00% 11.42% 2.03% -
  Horiz. % 119.63% 0.00% 106.45% 0.00% 113.67% 102.03% 100.00%
PBT 29,412 - 22,237 - 22,299 18,936 19,356 51.78%
  QoQ % 0.00% 0.00% 0.00% 0.00% 17.76% -2.17% -
  Horiz. % 151.95% 0.00% 114.88% 0.00% 115.20% 97.83% 100.00%
Tax -7,680 - -2,960 - -5,506 -4,490 -5,148 49.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% -22.64% 12.78% -
  Horiz. % 149.18% 0.00% 57.50% 0.00% 106.96% 87.22% 100.00%
NP 21,732 - 19,277 - 16,792 14,446 14,208 52.78%
  QoQ % 0.00% 0.00% 0.00% 0.00% 16.24% 1.68% -
  Horiz. % 152.96% 0.00% 135.68% 0.00% 118.19% 101.68% 100.00%
NP to SH 21,732 - 19,277 - 16,792 13,710 14,504 49.67%
  QoQ % 0.00% 0.00% 0.00% 0.00% 22.48% -5.47% -
  Horiz. % 149.83% 0.00% 132.91% 0.00% 115.78% 94.53% 100.00%
Tax Rate 26.11 % - % 13.31 % - % 24.69 % 23.71 % 26.60 % -1.84%
  QoQ % 0.00% 0.00% 0.00% 0.00% 4.13% -10.86% -
  Horiz. % 98.16% 0.00% 50.04% 0.00% 92.82% 89.14% 100.00%
Total Cost 146,456 - 130,380 - 143,019 128,990 126,380 15.84%
  QoQ % 0.00% 0.00% 0.00% 0.00% 10.88% 2.07% -
  Horiz. % 115.89% 0.00% 103.17% 0.00% 113.17% 102.07% 100.00%
Net Worth 64,500 - 59,340 59,340 51,600 44,067 46,440 38.76%
  QoQ % 0.00% 0.00% 0.00% 15.00% 17.09% -5.11% -
  Horiz. % 138.89% 0.00% 127.78% 127.78% 111.11% 94.89% 100.00%
Dividend
31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - 7,095 - - 6,120 12,900 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -52.55% -
  Horiz. % 0.00% 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% 0.00% -49.81% -
  Horiz. % 0.00% 0.00% 41.39% 0.00% 0.00% 50.19% 100.00%
Equity
31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 64,500 - 59,340 59,340 51,600 44,067 46,440 38.76%
  QoQ % 0.00% 0.00% 0.00% 15.00% 17.09% -5.11% -
  Horiz. % 138.89% 0.00% 127.78% 127.78% 111.11% 94.89% 100.00%
NOSH 258,000 258,000 258,000 258,000 258,000 244,821 258,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 5.38% -5.11% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 94.89% 100.00%
Ratio Analysis
31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 12.92 % - % 12.88 % - % 10.51 % 10.07 % 10.11 % 27.71%
  QoQ % 0.00% 0.00% 0.00% 0.00% 4.37% -0.40% -
  Horiz. % 127.79% 0.00% 127.40% 0.00% 103.96% 99.60% 100.00%
ROE 33.69 % - % 32.49 % - % 32.54 % 31.11 % 31.23 % 7.85%
  QoQ % 0.00% 0.00% 0.00% 0.00% 4.60% -0.38% -
  Horiz. % 107.88% 0.00% 104.03% 0.00% 104.19% 99.62% 100.00%
Per Share
31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 65.19 - 58.01 - 61.94 58.59 54.49 19.58%
  QoQ % 0.00% 0.00% 0.00% 0.00% 5.72% 7.52% -
  Horiz. % 119.64% 0.00% 106.46% 0.00% 113.67% 107.52% 100.00%
EPS 8.44 - 7.47 - 6.51 5.60 5.52 52.72%
  QoQ % 0.00% 0.00% 0.00% 0.00% 16.25% 1.45% -
  Horiz. % 152.90% 0.00% 135.33% 0.00% 117.93% 101.45% 100.00%
DPS 0.00 - 2.75 - 0.00 2.50 5.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -50.00% -
  Horiz. % 0.00% 0.00% 55.00% 0.00% 0.00% 50.00% 100.00%
NAPS 0.2500 - 0.2300 0.2300 0.2000 0.1800 0.1800 38.76%
  QoQ % 0.00% 0.00% 0.00% 15.00% 11.11% 0.00% -
  Horiz. % 138.89% 0.00% 127.78% 127.78% 111.11% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 32.59 - 29.00 - 30.97 27.80 27.25 19.54%
  QoQ % 0.00% 0.00% 0.00% 0.00% 11.40% 2.02% -
  Horiz. % 119.60% 0.00% 106.42% 0.00% 113.65% 102.02% 100.00%
EPS 4.21 - 3.74 - 3.25 2.66 2.81 49.66%
  QoQ % 0.00% 0.00% 0.00% 0.00% 22.18% -5.34% -
  Horiz. % 149.82% 0.00% 133.10% 0.00% 115.66% 94.66% 100.00%
DPS 0.00 - 1.38 - 0.00 1.19 2.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -52.40% -
  Horiz. % 0.00% 0.00% 55.20% 0.00% 0.00% 47.60% 100.00%
NAPS 0.1250 - 0.1150 0.1150 0.1000 0.0854 0.0900 38.76%
  QoQ % 0.00% 0.00% 0.00% 15.00% 17.10% -5.11% -
  Horiz. % 138.89% 0.00% 127.78% 127.78% 111.11% 94.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/07/12 29/06/12 30/04/12 30/03/12 31/01/12 31/10/11 29/07/11 -
Price 0.7700 0.7800 0.7650 0.7950 0.8000 0.6550 0.6500 -
P/RPS 1.18 0.00 1.32 0.00 1.29 1.12 1.19 -0.84%
  QoQ % 0.00% 0.00% 0.00% 0.00% 15.18% -5.88% -
  Horiz. % 99.16% 0.00% 110.92% 0.00% 108.40% 94.12% 100.00%
P/EPS 9.14 0.00 10.24 0.00 12.29 11.70 11.56 -20.88%
  QoQ % 0.00% 0.00% 0.00% 0.00% 5.04% 1.21% -
  Horiz. % 79.07% 0.00% 88.58% 0.00% 106.31% 101.21% 100.00%
EY 10.94 0.00 9.77 0.00 8.14 8.55 8.65 26.39%
  QoQ % 0.00% 0.00% 0.00% 0.00% -4.80% -1.16% -
  Horiz. % 126.47% 0.00% 112.95% 0.00% 94.10% 98.84% 100.00%
DY 0.00 0.00 3.59 0.00 0.00 3.82 7.69 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -50.33% -
  Horiz. % 0.00% 0.00% 46.68% 0.00% 0.00% 49.67% 100.00%
P/NAPS 3.08 0.00 3.33 3.46 4.00 3.64 3.61 -14.64%
  QoQ % 0.00% 0.00% -3.76% -13.50% 9.89% 0.83% -
  Horiz. % 85.32% 0.00% 92.24% 95.84% 110.80% 100.83% 100.00%
Price Multiplier on Announcement Date
31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 CAGR
Date 13/09/12 - 28/06/12 - 22/03/12 16/12/11 23/09/11 -
Price 0.8300 0.0000 0.7700 0.0000 0.8000 0.8450 0.5950 -
P/RPS 1.27 0.00 1.33 0.00 1.29 1.44 1.09 16.47%
  QoQ % 0.00% 0.00% 0.00% 0.00% -10.42% 32.11% -
  Horiz. % 116.51% 0.00% 122.02% 0.00% 118.35% 132.11% 100.00%
P/EPS 9.85 0.00 10.31 0.00 12.29 15.09 10.58 -6.88%
  QoQ % 0.00% 0.00% 0.00% 0.00% -18.56% 42.63% -
  Horiz. % 93.10% 0.00% 97.45% 0.00% 116.16% 142.63% 100.00%
EY 10.15 0.00 9.70 0.00 8.14 6.63 9.45 7.39%
  QoQ % 0.00% 0.00% 0.00% 0.00% 22.78% -29.84% -
  Horiz. % 107.41% 0.00% 102.65% 0.00% 86.14% 70.16% 100.00%
DY 0.00 0.00 3.57 0.00 0.00 2.96 8.40 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -64.76% -
  Horiz. % 0.00% 0.00% 42.50% 0.00% 0.00% 35.24% 100.00%
P/NAPS 3.32 0.00 3.35 0.00 4.00 4.69 3.31 0.30%
  QoQ % 0.00% 0.00% 0.00% 0.00% -14.71% 41.69% -
  Horiz. % 100.30% 0.00% 101.21% 0.00% 120.85% 141.69% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers