Highlights

[BOILERM] QoQ Cumulative Quarter Result on 2012-04-30 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 28-Jun-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
Quarter 30-Apr-2012  [#4]
Profit Trend QoQ -     - %    YoY -     0.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 CAGR
Revenue 87,250 42,047 - 149,657 - 106,541 71,718 21.59%
  QoQ % 107.51% 0.00% 0.00% 0.00% 0.00% 48.56% -
  Horiz. % 121.66% 58.63% 0.00% 208.67% 0.00% 148.56% 100.00%
PBT 14,514 7,353 - 22,237 - 14,866 9,468 53.12%
  QoQ % 97.39% 0.00% 0.00% 0.00% 0.00% 57.01% -
  Horiz. % 153.30% 77.66% 0.00% 234.86% 0.00% 157.01% 100.00%
Tax -3,840 -1,920 - -2,960 - -3,671 -2,245 70.80%
  QoQ % -100.00% 0.00% 0.00% 0.00% 0.00% -63.52% -
  Horiz. % 171.05% 85.52% 0.00% 131.85% 0.00% 163.52% 100.00%
NP 10,674 5,433 - 19,277 - 11,195 7,223 47.62%
  QoQ % 96.47% 0.00% 0.00% 0.00% 0.00% 54.99% -
  Horiz. % 147.78% 75.22% 0.00% 266.88% 0.00% 154.99% 100.00%
NP to SH 10,674 5,433 - 19,277 - 11,195 6,855 55.52%
  QoQ % 96.47% 0.00% 0.00% 0.00% 0.00% 63.31% -
  Horiz. % 155.71% 79.26% 0.00% 281.21% 0.00% 163.31% 100.00%
Tax Rate 26.46 % 26.11 % - % 13.31 % - % 24.69 % 23.71 % 11.57%
  QoQ % 1.34% 0.00% 0.00% 0.00% 0.00% 4.13% -
  Horiz. % 111.60% 110.12% 0.00% 56.14% 0.00% 104.13% 100.00%
Total Cost 76,576 36,614 - 130,380 - 95,346 64,495 18.68%
  QoQ % 109.14% 0.00% 0.00% 0.00% 0.00% 47.83% -
  Horiz. % 118.73% 56.77% 0.00% 202.16% 0.00% 147.83% 100.00%
Net Worth 69,660 64,500 - 59,340 59,340 51,600 44,067 57.88%
  QoQ % 8.00% 0.00% 0.00% 0.00% 15.00% 17.09% -
  Horiz. % 158.07% 146.37% 0.00% 134.66% 134.66% 117.09% 100.00%
Dividend
31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 CAGR
Div - - - 7,095 - 3,225 3,060 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 5.38% -
  Horiz. % 0.00% 0.00% 0.00% 231.84% 0.00% 105.38% 100.00%
Div Payout % - % - % - % 36.81 % - % 28.81 % 44.64 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -35.46% -
  Horiz. % 0.00% 0.00% 0.00% 82.46% 0.00% 64.54% 100.00%
Equity
31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 CAGR
Net Worth 69,660 64,500 - 59,340 59,340 51,600 44,067 57.88%
  QoQ % 8.00% 0.00% 0.00% 0.00% 15.00% 17.09% -
  Horiz. % 158.07% 146.37% 0.00% 134.66% 134.66% 117.09% 100.00%
NOSH 258,000 258,000 258,000 258,000 258,000 258,000 244,821 5.37%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 5.38% -
  Horiz. % 105.38% 105.38% 105.38% 105.38% 105.38% 105.38% 100.00%
Ratio Analysis
31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 CAGR
NP Margin 12.23 % 12.92 % - % 12.88 % - % 10.51 % 10.07 % 21.39%
  QoQ % -5.34% 0.00% 0.00% 0.00% 0.00% 4.37% -
  Horiz. % 121.45% 128.30% 0.00% 127.90% 0.00% 104.37% 100.00%
ROE 15.32 % 8.42 % - % 32.49 % - % 21.70 % 15.56 % -1.54%
  QoQ % 81.95% 0.00% 0.00% 0.00% 0.00% 39.46% -
  Horiz. % 98.46% 54.11% 0.00% 208.80% 0.00% 139.46% 100.00%
Per Share
31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 CAGR
RPS 33.82 16.30 - 58.01 - 41.29 29.29 15.42%
  QoQ % 107.48% 0.00% 0.00% 0.00% 0.00% 40.97% -
  Horiz. % 115.47% 55.65% 0.00% 198.05% 0.00% 140.97% 100.00%
EPS 4.14 2.11 - 7.47 - 4.34 2.80 47.70%
  QoQ % 96.21% 0.00% 0.00% 0.00% 0.00% 55.00% -
  Horiz. % 147.86% 75.36% 0.00% 266.79% 0.00% 155.00% 100.00%
DPS 0.00 0.00 - 2.75 - 1.25 1.25 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 220.00% 0.00% 100.00% 100.00%
NAPS 0.2700 0.2500 - 0.2300 0.2300 0.2000 0.1800 49.83%
  QoQ % 8.00% 0.00% 0.00% 0.00% 15.00% 11.11% -
  Horiz. % 150.00% 138.89% 0.00% 127.78% 127.78% 111.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 CAGR
RPS 16.91 8.15 - 29.00 - 20.65 13.90 21.59%
  QoQ % 107.48% 0.00% 0.00% 0.00% 0.00% 48.56% -
  Horiz. % 121.65% 58.63% 0.00% 208.63% 0.00% 148.56% 100.00%
EPS 2.07 1.05 - 3.74 - 2.17 1.33 55.45%
  QoQ % 97.14% 0.00% 0.00% 0.00% 0.00% 63.16% -
  Horiz. % 155.64% 78.95% 0.00% 281.20% 0.00% 163.16% 100.00%
DPS 0.00 0.00 - 1.38 - 0.63 0.59 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 6.78% -
  Horiz. % 0.00% 0.00% 0.00% 233.90% 0.00% 106.78% 100.00%
NAPS 0.1350 0.1250 - 0.1150 0.1150 0.1000 0.0854 57.88%
  QoQ % 8.00% 0.00% 0.00% 0.00% 15.00% 17.10% -
  Horiz. % 158.08% 146.37% 0.00% 134.66% 134.66% 117.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 CAGR
Date 31/10/12 31/07/12 29/06/12 30/04/12 30/03/12 31/01/12 31/10/11 -
Price 0.8800 0.7700 0.7800 0.7650 0.7950 0.8000 0.6550 -
P/RPS 2.60 4.72 0.00 1.32 0.00 1.94 2.24 16.02%
  QoQ % -44.92% 0.00% 0.00% 0.00% 0.00% -13.39% -
  Horiz. % 116.07% 210.71% 0.00% 58.93% 0.00% 86.61% 100.00%
P/EPS 21.27 36.57 0.00 10.24 0.00 18.44 23.39 -9.04%
  QoQ % -41.84% 0.00% 0.00% 0.00% 0.00% -21.16% -
  Horiz. % 90.94% 156.35% 0.00% 43.78% 0.00% 78.84% 100.00%
EY 4.70 2.73 0.00 9.77 0.00 5.42 4.27 10.04%
  QoQ % 72.16% 0.00% 0.00% 0.00% 0.00% 26.93% -
  Horiz. % 110.07% 63.93% 0.00% 228.81% 0.00% 126.93% 100.00%
DY 0.00 0.00 0.00 3.59 0.00 1.56 1.91 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -18.32% -
  Horiz. % 0.00% 0.00% 0.00% 187.96% 0.00% 81.68% 100.00%
P/NAPS 3.26 3.08 0.00 3.33 3.46 4.00 3.64 -10.41%
  QoQ % 5.84% 0.00% 0.00% -3.76% -13.50% 9.89% -
  Horiz. % 89.56% 84.62% 0.00% 91.48% 95.05% 109.89% 100.00%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 CAGR
Date 14/12/12 13/09/12 - 28/06/12 - 22/03/12 16/12/11 -
Price 0.8700 0.8300 0.0000 0.7700 0.0000 0.8000 0.8450 -
P/RPS 2.57 5.09 0.00 1.33 0.00 1.94 2.88 -10.74%
  QoQ % -49.51% 0.00% 0.00% 0.00% 0.00% -32.64% -
  Horiz. % 89.24% 176.74% 0.00% 46.18% 0.00% 67.36% 100.00%
P/EPS 21.03 39.41 0.00 10.31 0.00 18.44 30.18 -30.25%
  QoQ % -46.64% 0.00% 0.00% 0.00% 0.00% -38.90% -
  Horiz. % 69.68% 130.58% 0.00% 34.16% 0.00% 61.10% 100.00%
EY 4.76 2.54 0.00 9.70 0.00 5.42 3.31 43.66%
  QoQ % 87.40% 0.00% 0.00% 0.00% 0.00% 63.75% -
  Horiz. % 143.81% 76.74% 0.00% 293.05% 0.00% 163.75% 100.00%
DY 0.00 0.00 0.00 3.57 0.00 1.56 1.48 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 5.41% -
  Horiz. % 0.00% 0.00% 0.00% 241.22% 0.00% 105.41% 100.00%
P/NAPS 3.22 3.32 0.00 3.35 0.00 4.00 4.69 -31.27%
  QoQ % -3.01% 0.00% 0.00% 0.00% 0.00% -14.71% -
  Horiz. % 68.66% 70.79% 0.00% 71.43% 0.00% 85.29% 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
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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