Highlights

[BOILERM] QoQ Annualized Quarter Result on 2011-10-31 [#2]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 16-Dec-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
Quarter 31-Oct-2011  [#2]
Profit Trend QoQ -     -5.47%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 149,657 - 159,811 143,436 140,588 120,155 117,684 21.26%
  QoQ % 0.00% 0.00% 11.42% 2.03% 17.01% 2.10% -
  Horiz. % 127.17% 0.00% 135.80% 121.88% 119.46% 102.10% 100.00%
PBT 22,237 - 22,299 18,936 19,356 18,021 18,008 18.44%
  QoQ % 0.00% 0.00% 17.76% -2.17% 7.41% 0.07% -
  Horiz. % 123.48% 0.00% 123.83% 105.15% 107.49% 100.07% 100.00%
Tax -2,960 - -5,506 -4,490 -5,148 -4,134 -3,885 -19.60%
  QoQ % 0.00% 0.00% -22.64% 12.78% -24.53% -6.40% -
  Horiz. % 76.18% 0.00% 141.73% 115.56% 132.50% 106.40% 100.00%
NP 19,277 - 16,792 14,446 14,208 13,887 14,122 28.35%
  QoQ % 0.00% 0.00% 16.24% 1.68% 2.31% -1.67% -
  Horiz. % 136.50% 0.00% 118.90% 102.29% 100.60% 98.33% 100.00%
NP to SH 19,277 - 16,792 13,710 14,504 19,233 20,598 -5.18%
  QoQ % 0.00% 0.00% 22.48% -5.47% -24.59% -6.63% -
  Horiz. % 93.58% 0.00% 81.52% 66.56% 70.41% 93.37% 100.00%
Tax Rate 13.31 % - % 24.69 % 23.71 % 26.60 % 22.94 % 21.58 % -32.14%
  QoQ % 0.00% 0.00% 4.13% -10.86% 15.95% 6.30% -
  Horiz. % 61.68% 0.00% 114.41% 109.87% 123.26% 106.30% 100.00%
Total Cost 130,380 - 143,019 128,990 126,380 106,268 103,561 20.29%
  QoQ % 0.00% 0.00% 10.88% 2.07% 18.93% 2.61% -
  Horiz. % 125.90% 0.00% 138.10% 124.55% 122.03% 102.61% 100.00%
Net Worth 59,340 59,340 51,600 44,067 46,440 43,860 42,281 31.24%
  QoQ % 0.00% 15.00% 17.09% -5.11% 5.88% 3.73% -
  Horiz. % 140.35% 140.35% 122.04% 104.22% 109.84% 103.73% 100.00%
Dividend
30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div 7,095 - - 6,120 12,900 - - -
  QoQ % 0.00% 0.00% 0.00% -52.55% 0.00% 0.00% -
  Horiz. % 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% -49.81% 0.00% 0.00% -
  Horiz. % 41.39% 0.00% 0.00% 50.19% 100.00% - -
Equity
30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 59,340 59,340 51,600 44,067 46,440 43,860 42,281 31.24%
  QoQ % 0.00% 15.00% 17.09% -5.11% 5.88% 3.73% -
  Horiz. % 140.35% 140.35% 122.04% 104.22% 109.84% 103.73% 100.00%
NOSH 258,000 258,000 258,000 244,821 258,000 258,000 325,242 -16.96%
  QoQ % 0.00% 0.00% 5.38% -5.11% 0.00% -20.67% -
  Horiz. % 79.33% 79.33% 79.33% 75.27% 79.33% 79.33% 100.00%
Ratio Analysis
30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 12.88 % - % 10.51 % 10.07 % 10.11 % 11.56 % 12.00 % 5.84%
  QoQ % 0.00% 0.00% 4.37% -0.40% -12.54% -3.67% -
  Horiz. % 107.33% 0.00% 87.58% 83.92% 84.25% 96.33% 100.00%
ROE 32.49 % - % 32.54 % 31.11 % 31.23 % 43.85 % 48.72 % -27.75%
  QoQ % 0.00% 0.00% 4.60% -0.38% -28.78% -10.00% -
  Horiz. % 66.69% 0.00% 66.79% 63.85% 64.10% 90.00% 100.00%
Per Share
30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 58.01 - 61.94 58.59 54.49 46.57 36.18 46.04%
  QoQ % 0.00% 0.00% 5.72% 7.52% 17.01% 28.72% -
  Horiz. % 160.34% 0.00% 171.20% 161.94% 150.61% 128.72% 100.00%
EPS 7.47 - 6.51 5.60 5.52 6.21 6.33 14.21%
  QoQ % 0.00% 0.00% 16.25% 1.45% -11.11% -1.90% -
  Horiz. % 118.01% 0.00% 102.84% 88.47% 87.20% 98.10% 100.00%
DPS 2.75 - 0.00 2.50 5.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -50.00% 0.00% 0.00% -
  Horiz. % 55.00% 0.00% 0.00% 50.00% 100.00% - -
NAPS 0.2300 0.2300 0.2000 0.1800 0.1800 0.1700 0.1300 58.04%
  QoQ % 0.00% 15.00% 11.11% 0.00% 5.88% 30.77% -
  Horiz. % 176.92% 176.92% 153.85% 138.46% 138.46% 130.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 29.00 - 30.97 27.80 27.25 23.29 22.81 21.24%
  QoQ % 0.00% 0.00% 11.40% 2.02% 17.00% 2.10% -
  Horiz. % 127.14% 0.00% 135.77% 121.88% 119.47% 102.10% 100.00%
EPS 3.74 - 3.25 2.66 2.81 3.73 3.99 -5.06%
  QoQ % 0.00% 0.00% 22.18% -5.34% -24.66% -6.52% -
  Horiz. % 93.73% 0.00% 81.45% 66.67% 70.43% 93.48% 100.00%
DPS 1.38 - 0.00 1.19 2.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -52.40% 0.00% 0.00% -
  Horiz. % 55.20% 0.00% 0.00% 47.60% 100.00% - -
NAPS 0.1150 0.1150 0.1000 0.0854 0.0900 0.0850 0.0819 31.30%
  QoQ % 0.00% 15.00% 17.10% -5.11% 5.88% 3.79% -
  Horiz. % 140.42% 140.42% 122.10% 104.27% 109.89% 103.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 30/04/12 30/03/12 31/01/12 31/10/11 29/07/11 - - -
Price 0.7650 0.7950 0.8000 0.6550 0.6500 0.0000 0.0000 -
P/RPS 1.32 0.00 1.29 1.12 1.19 0.00 0.00 -
  QoQ % 0.00% 0.00% 15.18% -5.88% 0.00% 0.00% -
  Horiz. % 110.92% 0.00% 108.40% 94.12% 100.00% - -
P/EPS 10.24 0.00 12.29 11.70 11.56 0.00 0.00 -
  QoQ % 0.00% 0.00% 5.04% 1.21% 0.00% 0.00% -
  Horiz. % 88.58% 0.00% 106.31% 101.21% 100.00% - -
EY 9.77 0.00 8.14 8.55 8.65 0.00 0.00 -
  QoQ % 0.00% 0.00% -4.80% -1.16% 0.00% 0.00% -
  Horiz. % 112.95% 0.00% 94.10% 98.84% 100.00% - -
DY 3.59 0.00 0.00 3.82 7.69 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -50.33% 0.00% 0.00% -
  Horiz. % 46.68% 0.00% 0.00% 49.67% 100.00% - -
P/NAPS 3.33 3.46 4.00 3.64 3.61 0.00 0.00 -
  QoQ % -3.76% -13.50% 9.89% 0.83% 0.00% 0.00% -
  Horiz. % 92.24% 95.84% 110.80% 100.83% 100.00% - -
Price Multiplier on Announcement Date
30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 28/06/12 - 22/03/12 16/12/11 23/09/11 24/06/11 - -
Price 0.7700 0.0000 0.8000 0.8450 0.5950 0.6950 0.0000 -
P/RPS 1.33 0.00 1.29 1.44 1.09 1.49 0.00 -
  QoQ % 0.00% 0.00% -10.42% 32.11% -26.85% 0.00% -
  Horiz. % 89.26% 0.00% 86.58% 96.64% 73.15% 100.00% -
P/EPS 10.31 0.00 12.29 15.09 10.58 9.32 0.00 -
  QoQ % 0.00% 0.00% -18.56% 42.63% 13.52% 0.00% -
  Horiz. % 110.62% 0.00% 131.87% 161.91% 113.52% 100.00% -
EY 9.70 0.00 8.14 6.63 9.45 10.73 0.00 -
  QoQ % 0.00% 0.00% 22.78% -29.84% -11.93% 0.00% -
  Horiz. % 90.40% 0.00% 75.86% 61.79% 88.07% 100.00% -
DY 3.57 0.00 0.00 2.96 8.40 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -64.76% 0.00% 0.00% -
  Horiz. % 42.50% 0.00% 0.00% 35.24% 100.00% - -
P/NAPS 3.35 0.00 4.00 4.69 3.31 4.09 0.00 -
  QoQ % 0.00% 0.00% -14.71% 41.69% -19.07% 0.00% -
  Horiz. % 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

339  425  613  1070 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.295-0.01 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 KGROUP-OR 0.005-0.005 
 MLAB 0.0250.00 
 DSONIC-WA 0.260.00 
 ESCERAM 0.755+0.025 
 QES 0.315+0.015 
 SENDAI-WA 0.10+0.095 
 HIAPTEK 0.21+0.01 

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