Highlights

[BOILERM] QoQ Annualized Quarter Result on 2012-10-31 [#2]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 14-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 31-Oct-2012  [#2]
Profit Trend QoQ -     -1.77%    YoY -     55.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 CAGR
Revenue 206,120 165,834 196,921 174,500 168,188 - 149,657 31.56%
  QoQ % 24.29% -15.79% 12.85% 3.75% 0.00% 0.00% -
  Horiz. % 137.73% 110.81% 131.58% 116.60% 112.38% 0.00% 100.00%
PBT 34,084 30,193 33,874 29,028 29,412 - 22,237 44.18%
  QoQ % 12.89% -10.87% 16.70% -1.31% 0.00% 0.00% -
  Horiz. % 153.28% 135.78% 152.33% 130.54% 132.27% 0.00% 100.00%
Tax -8,732 -6,458 -8,410 -7,680 -7,680 - -2,960 152.67%
  QoQ % -35.21% 23.22% -9.51% 0.00% 0.00% 0.00% -
  Horiz. % 295.00% 218.18% 284.14% 259.46% 259.46% 0.00% 100.00%
NP 25,352 23,735 25,464 21,348 21,732 - 19,277 26.46%
  QoQ % 6.81% -6.79% 19.28% -1.77% 0.00% 0.00% -
  Horiz. % 131.51% 123.13% 132.10% 110.74% 112.74% 0.00% 100.00%
NP to SH 25,352 23,735 25,464 21,348 21,732 - 19,277 26.46%
  QoQ % 6.81% -6.79% 19.28% -1.77% 0.00% 0.00% -
  Horiz. % 131.51% 123.13% 132.10% 110.74% 112.74% 0.00% 100.00%
Tax Rate 25.62 % 21.39 % 24.83 % 26.46 % 26.11 % - % 13.31 % 75.26%
  QoQ % 19.78% -13.85% -6.16% 1.34% 0.00% 0.00% -
  Horiz. % 192.49% 160.71% 186.55% 198.80% 196.17% 0.00% 100.00%
Total Cost 180,768 142,099 171,457 153,152 146,456 - 130,380 32.31%
  QoQ % 27.21% -17.12% 11.95% 4.57% 0.00% 0.00% -
  Horiz. % 138.65% 108.99% 131.51% 117.47% 112.33% 0.00% 100.00%
Net Worth 85,140 79,980 72,240 69,660 64,500 - 59,340 36.25%
  QoQ % 6.45% 10.71% 3.70% 8.00% 0.00% 0.00% -
  Horiz. % 143.48% 134.78% 121.74% 117.39% 108.70% 0.00% 100.00%
Dividend
30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 CAGR
Div - 5,160 - - - - 7,095 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 59.06% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 CAGR
Net Worth 85,140 79,980 72,240 69,660 64,500 - 59,340 36.25%
  QoQ % 6.45% 10.71% 3.70% 8.00% 0.00% 0.00% -
  Horiz. % 143.48% 134.78% 121.74% 117.39% 108.70% 0.00% 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
30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 CAGR
NP Margin 12.30 % 14.31 % 12.93 % 12.23 % 12.92 % - % 12.88 % -3.87%
  QoQ % -14.05% 10.67% 5.72% -5.34% 0.00% 0.00% -
  Horiz. % 95.50% 111.10% 100.39% 94.95% 100.31% 0.00% 100.00%
ROE 29.78 % 29.68 % 35.25 % 30.65 % 33.69 % - % 32.49 % -7.19%
  QoQ % 0.34% -15.80% 15.01% -9.02% 0.00% 0.00% -
  Horiz. % 91.66% 91.35% 108.49% 94.34% 103.69% 0.00% 100.00%
Per Share
30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 CAGR
RPS 79.89 64.28 76.33 67.64 65.19 - 58.01 31.55%
  QoQ % 24.28% -15.79% 12.85% 3.76% 0.00% 0.00% -
  Horiz. % 137.72% 110.81% 131.58% 116.60% 112.38% 0.00% 100.00%
EPS 9.84 9.20 9.87 8.28 8.44 - 7.47 26.63%
  QoQ % 6.96% -6.79% 19.20% -1.90% 0.00% 0.00% -
  Horiz. % 131.73% 123.16% 132.13% 110.84% 112.99% 0.00% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 - 2.75 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 72.73% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.3300 0.3100 0.2800 0.2700 0.2500 - 0.2300 36.25%
  QoQ % 6.45% 10.71% 3.70% 8.00% 0.00% 0.00% -
  Horiz. % 143.48% 134.78% 121.74% 117.39% 108.70% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 CAGR
RPS 39.95 32.14 38.16 33.82 32.59 - 29.00 31.58%
  QoQ % 24.30% -15.78% 12.83% 3.77% 0.00% 0.00% -
  Horiz. % 137.76% 110.83% 131.59% 116.62% 112.38% 0.00% 100.00%
EPS 4.91 4.60 4.93 4.14 4.21 - 3.74 26.27%
  QoQ % 6.74% -6.69% 19.08% -1.66% 0.00% 0.00% -
  Horiz. % 131.28% 122.99% 131.82% 110.70% 112.57% 0.00% 100.00%
DPS 0.00 1.00 0.00 0.00 0.00 - 1.38 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 72.46% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1650 0.1550 0.1400 0.1350 0.1250 - 0.1150 36.25%
  QoQ % 6.45% 10.71% 3.70% 8.00% 0.00% 0.00% -
  Horiz. % 143.48% 134.78% 121.74% 117.39% 108.70% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 CAGR
Date 28/06/13 29/03/13 31/01/13 31/10/12 31/07/12 29/06/12 30/04/12 -
Price 1.3900 0.9950 0.9450 0.8800 0.7700 0.7800 0.7650 -
P/RPS 1.74 1.55 1.24 1.30 1.18 0.00 1.32 26.71%
  QoQ % 12.26% 25.00% -4.62% 10.17% 0.00% 0.00% -
  Horiz. % 131.82% 117.42% 93.94% 98.48% 89.39% 0.00% 100.00%
P/EPS 14.15 10.82 9.57 10.64 9.14 0.00 10.24 31.93%
  QoQ % 30.78% 13.06% -10.06% 16.41% 0.00% 0.00% -
  Horiz. % 138.18% 105.66% 93.46% 103.91% 89.26% 0.00% 100.00%
EY 7.07 9.25 10.44 9.40 10.94 0.00 9.77 -24.21%
  QoQ % -23.57% -11.40% 11.06% -14.08% 0.00% 0.00% -
  Horiz. % 72.36% 94.68% 106.86% 96.21% 111.98% 0.00% 100.00%
DY 0.00 2.01 0.00 0.00 0.00 0.00 3.59 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 55.99% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 4.21 3.21 3.38 3.26 3.08 0.00 3.33 22.25%
  QoQ % 31.15% -5.03% 3.68% 5.84% 0.00% 0.00% -
  Horiz. % 126.43% 96.40% 101.50% 97.90% 92.49% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 CAGR
Date 20/08/13 29/05/13 19/03/13 14/12/12 13/09/12 - 28/06/12 -
Price 1.7500 1.4000 1.0100 0.8700 0.8300 0.0000 0.7700 -
P/RPS 2.19 2.18 1.32 1.29 1.27 0.00 1.33 53.31%
  QoQ % 0.46% 65.15% 2.33% 1.57% 0.00% 0.00% -
  Horiz. % 164.66% 163.91% 99.25% 96.99% 95.49% 0.00% 100.00%
P/EPS 17.81 15.22 10.23 10.51 9.85 0.00 10.31 59.74%
  QoQ % 17.02% 48.78% -2.66% 6.70% 0.00% 0.00% -
  Horiz. % 172.74% 147.62% 99.22% 101.94% 95.54% 0.00% 100.00%
EY 5.62 6.57 9.77 9.51 10.15 0.00 9.70 -37.35%
  QoQ % -14.46% -32.75% 2.73% -6.31% 0.00% 0.00% -
  Horiz. % 57.94% 67.73% 100.72% 98.04% 104.64% 0.00% 100.00%
DY 0.00 1.43 0.00 0.00 0.00 0.00 3.57 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 40.06% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 5.30 4.52 3.61 3.22 3.32 0.00 3.35 48.15%
  QoQ % 17.26% 25.21% 12.11% -3.01% 0.00% 0.00% -
  Horiz. % 158.21% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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