Highlights

[BOILERM] QoQ Cumulative Quarter Result on 2011-04-30 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 24-Jun-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2011
Quarter 30-Apr-2011  [#4]
Profit Trend QoQ -     24.49%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 106,541 71,718 35,147 120,155 88,263 0 0 -
  QoQ % 48.56% 104.05% -70.75% 36.13% 0.00% 0.00% -
  Horiz. % 120.71% 81.25% 39.82% 136.13% 100.00% - -
PBT 14,866 9,468 4,839 18,021 13,506 0 0 -
  QoQ % 57.01% 95.66% -73.15% 33.43% 0.00% 0.00% -
  Horiz. % 110.07% 70.10% 35.83% 133.43% 100.00% - -
Tax -3,671 -2,245 -1,287 -4,134 -2,914 0 0 -
  QoQ % -63.52% -74.44% 68.87% -41.87% 0.00% 0.00% -
  Horiz. % 125.98% 77.04% 44.17% 141.87% 100.00% - -
NP 11,195 7,223 3,552 13,887 10,592 0 0 -
  QoQ % 54.99% 103.35% -74.42% 31.11% 0.00% 0.00% -
  Horiz. % 105.69% 68.19% 33.53% 131.11% 100.00% - -
NP to SH 11,195 6,855 3,626 19,233 15,449 0 0 -
  QoQ % 63.31% 89.05% -81.15% 24.49% 0.00% 0.00% -
  Horiz. % 72.46% 44.37% 23.47% 124.49% 100.00% - -
Tax Rate 24.69 % 23.71 % 26.60 % 22.94 % 21.58 % - % - % -
  QoQ % 4.13% -10.86% 15.95% 6.30% 0.00% 0.00% -
  Horiz. % 114.41% 109.87% 123.26% 106.30% 100.00% - -
Total Cost 95,346 64,495 31,595 106,268 77,671 0 0 -
  QoQ % 47.83% 104.13% -70.27% 36.82% 0.00% 0.00% -
  Horiz. % 122.76% 83.04% 40.68% 136.82% 100.00% - -
Net Worth 51,600 44,067 46,440 43,860 42,281 - - -
  QoQ % 17.09% -5.11% 5.88% 3.73% 0.00% 0.00% -
  Horiz. % 122.04% 104.22% 109.84% 103.73% 100.00% - -
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div 3,225 3,060 3,225 - - - - -
  QoQ % 5.38% -5.11% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 94.89% 100.00% - - - -
Div Payout % 28.81 % 44.64 % 88.94 % - % - % - % - % -
  QoQ % -35.46% -49.81% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 32.39% 50.19% 100.00% - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 51,600 44,067 46,440 43,860 42,281 - - -
  QoQ % 17.09% -5.11% 5.88% 3.73% 0.00% 0.00% -
  Horiz. % 122.04% 104.22% 109.84% 103.73% 100.00% - -
NOSH 258,000 244,821 258,000 258,000 325,242 - - -
  QoQ % 5.38% -5.11% 0.00% -20.67% 0.00% 0.00% -
  Horiz. % 79.33% 75.27% 79.33% 79.33% 100.00% - -
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 10.51 % 10.07 % 10.11 % 11.56 % 12.00 % - % - % -
  QoQ % 4.37% -0.40% -12.54% -3.67% 0.00% 0.00% -
  Horiz. % 87.58% 83.92% 84.25% 96.33% 100.00% - -
ROE 21.70 % 15.56 % 7.81 % 43.85 % 36.54 % - % - % -
  QoQ % 39.46% 99.23% -82.19% 20.01% 0.00% 0.00% -
  Horiz. % 59.39% 42.58% 21.37% 120.01% 100.00% - -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 41.29 29.29 13.62 46.57 27.14 - - -
  QoQ % 40.97% 115.05% -70.75% 71.59% 0.00% 0.00% -
  Horiz. % 152.14% 107.92% 50.18% 171.59% 100.00% - -
EPS 4.34 2.80 1.38 6.21 4.75 0.00 0.00 -
  QoQ % 55.00% 102.90% -77.78% 30.74% 0.00% 0.00% -
  Horiz. % 91.37% 58.95% 29.05% 130.74% 100.00% - -
DPS 1.25 1.25 1.25 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
NAPS 0.2000 0.1800 0.1800 0.1700 0.1300 - - -
  QoQ % 11.11% 0.00% 5.88% 30.77% 0.00% 0.00% -
  Horiz. % 153.85% 138.46% 138.46% 130.77% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 516,000
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 20.65 13.90 6.81 23.29 17.11 - - -
  QoQ % 48.56% 104.11% -70.76% 36.12% 0.00% 0.00% -
  Horiz. % 120.69% 81.24% 39.80% 136.12% 100.00% - -
EPS 2.17 1.33 0.70 3.73 2.99 0.00 0.00 -
  QoQ % 63.16% 90.00% -81.23% 24.75% 0.00% 0.00% -
  Horiz. % 72.58% 44.48% 23.41% 124.75% 100.00% - -
DPS 0.63 0.59 0.63 0.00 0.00 0.00 0.00 -
  QoQ % 6.78% -6.35% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 93.65% 100.00% - - - -
NAPS 0.1000 0.0854 0.0900 0.0850 0.0819 - - -
  QoQ % 17.10% -5.11% 5.88% 3.79% 0.00% 0.00% -
  Horiz. % 122.10% 104.27% 109.89% 103.79% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 - - - - -
Price 0.8000 0.6550 0.6500 0.0000 0.0000 0.0000 0.0000 -
P/RPS 1.94 2.24 4.77 0.00 0.00 0.00 0.00 -
  QoQ % -13.39% -53.04% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.67% 46.96% 100.00% - - - -
P/EPS 18.44 23.39 46.25 0.00 0.00 0.00 0.00 -
  QoQ % -21.16% -49.43% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 39.87% 50.57% 100.00% - - - -
EY 5.42 4.27 2.16 0.00 0.00 0.00 0.00 -
  QoQ % 26.93% 97.69% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 250.93% 197.69% 100.00% - - - -
DY 1.56 1.91 1.92 0.00 0.00 0.00 0.00 -
  QoQ % -18.32% -0.52% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 81.25% 99.48% 100.00% - - - -
P/NAPS 4.00 3.64 3.61 0.00 0.00 0.00 0.00 -
  QoQ % 9.89% 0.83% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.80% 100.83% 100.00% - - - -
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 22/03/12 16/12/11 23/09/11 24/06/11 - - - -
Price 0.8000 0.8450 0.5950 0.6950 0.0000 0.0000 0.0000 -
P/RPS 1.94 2.88 4.37 1.49 0.00 0.00 0.00 -
  QoQ % -32.64% -34.10% 193.29% 0.00% 0.00% 0.00% -
  Horiz. % 130.20% 193.29% 293.29% 100.00% - - -
P/EPS 18.44 30.18 42.34 9.32 0.00 0.00 0.00 -
  QoQ % -38.90% -28.72% 354.29% 0.00% 0.00% 0.00% -
  Horiz. % 197.85% 323.82% 454.29% 100.00% - - -
EY 5.42 3.31 2.36 10.73 0.00 0.00 0.00 -
  QoQ % 63.75% 40.25% -78.01% 0.00% 0.00% 0.00% -
  Horiz. % 50.51% 30.85% 21.99% 100.00% - - -
DY 1.56 1.48 2.10 0.00 0.00 0.00 0.00 -
  QoQ % 5.41% -29.52% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 74.29% 70.48% 100.00% - - - -
P/NAPS 4.00 4.69 3.31 4.09 0.00 0.00 0.00 -
  QoQ % -14.71% 41.69% -19.07% 0.00% 0.00% 0.00% -
  Horiz. % 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers