Highlights

[BOILERM] QoQ Cumulative Quarter Result on 2012-06-30 [#1]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 20-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Jun-2012  [#1]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 CAGR
Revenue 131,281 87,250 42,047 - 149,657 - 106,541 23.15%
  QoQ % 50.47% 107.51% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 123.22% 81.89% 39.47% 0.00% 140.47% 0.00% 100.00%
PBT 22,583 14,514 7,353 - 22,237 - 14,866 51.74%
  QoQ % 55.59% 97.39% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 151.91% 97.63% 49.46% 0.00% 149.58% 0.00% 100.00%
Tax -5,607 -3,840 -1,920 - -2,960 - -3,671 52.56%
  QoQ % -46.02% -100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 152.74% 104.60% 52.30% 0.00% 80.63% 0.00% 100.00%
NP 16,976 10,674 5,433 - 19,277 - 11,195 51.47%
  QoQ % 59.04% 96.47% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 151.64% 95.35% 48.53% 0.00% 172.19% 0.00% 100.00%
NP to SH 16,976 10,674 5,433 - 19,277 - 11,195 51.47%
  QoQ % 59.04% 96.47% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 151.64% 95.35% 48.53% 0.00% 172.19% 0.00% 100.00%
Tax Rate 24.83 % 26.46 % 26.11 % - % 13.31 % - % 24.69 % 0.57%
  QoQ % -6.16% 1.34% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.57% 107.17% 105.75% 0.00% 53.91% 0.00% 100.00%
Total Cost 114,305 76,576 36,614 - 130,380 - 95,346 19.83%
  QoQ % 49.27% 109.14% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 119.88% 80.31% 38.40% 0.00% 136.74% 0.00% 100.00%
Net Worth 72,240 69,660 64,500 - 59,340 59,340 51,600 39.87%
  QoQ % 3.70% 8.00% 0.00% 0.00% 0.00% 15.00% -
  Horiz. % 140.00% 135.00% 125.00% 0.00% 115.00% 115.00% 100.00%
Dividend
31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 CAGR
Div - - - - 7,095 - 3,225 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 220.00% 0.00% 100.00%
Div Payout % - % - % - % - % 36.81 % - % 28.81 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 127.77% 0.00% 100.00%
Equity
31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 CAGR
Net Worth 72,240 69,660 64,500 - 59,340 59,340 51,600 39.87%
  QoQ % 3.70% 8.00% 0.00% 0.00% 0.00% 15.00% -
  Horiz. % 140.00% 135.00% 125.00% 0.00% 115.00% 115.00% 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
31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 CAGR
NP Margin 12.93 % 12.23 % 12.92 % - % 12.88 % - % 10.51 % 22.96%
  QoQ % 5.72% -5.34% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 123.03% 116.37% 122.93% 0.00% 122.55% 0.00% 100.00%
ROE 23.50 % 15.32 % 8.42 % - % 32.49 % - % 21.70 % 8.27%
  QoQ % 53.39% 81.95% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 108.29% 70.60% 38.80% 0.00% 149.72% 0.00% 100.00%
Per Share
31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 CAGR
RPS 50.88 33.82 16.30 - 58.01 - 41.29 23.16%
  QoQ % 50.44% 107.48% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 123.23% 81.91% 39.48% 0.00% 140.49% 0.00% 100.00%
EPS 6.58 4.14 2.11 - 7.47 - 4.34 51.44%
  QoQ % 58.94% 96.21% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 151.61% 95.39% 48.62% 0.00% 172.12% 0.00% 100.00%
DPS 0.00 0.00 0.00 - 2.75 - 1.25 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 220.00% 0.00% 100.00%
NAPS 0.2800 0.2700 0.2500 - 0.2300 0.2300 0.2000 39.87%
  QoQ % 3.70% 8.00% 0.00% 0.00% 0.00% 15.00% -
  Horiz. % 140.00% 135.00% 125.00% 0.00% 115.00% 115.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 CAGR
RPS 25.44 16.91 8.15 - 29.00 - 20.65 23.13%
  QoQ % 50.44% 107.48% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 123.20% 81.89% 39.47% 0.00% 140.44% 0.00% 100.00%
EPS 3.29 2.07 1.05 - 3.74 - 2.17 51.44%
  QoQ % 58.94% 97.14% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 151.61% 95.39% 48.39% 0.00% 172.35% 0.00% 100.00%
DPS 0.00 0.00 0.00 - 1.38 - 0.63 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 219.05% 0.00% 100.00%
NAPS 0.1400 0.1350 0.1250 - 0.1150 0.1150 0.1000 39.87%
  QoQ % 3.70% 8.00% 0.00% 0.00% 0.00% 15.00% -
  Horiz. % 140.00% 135.00% 125.00% 0.00% 115.00% 115.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 CAGR
Date 31/01/13 31/10/12 31/07/12 29/06/12 30/04/12 30/03/12 31/01/12 -
Price 0.9450 0.8800 0.7700 0.7800 0.7650 0.7950 0.8000 -
P/RPS 1.86 2.60 4.72 0.00 1.32 0.00 1.94 -4.11%
  QoQ % -28.46% -44.92% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 95.88% 134.02% 243.30% 0.00% 68.04% 0.00% 100.00%
P/EPS 14.36 21.27 36.57 0.00 10.24 0.00 18.44 -22.07%
  QoQ % -32.49% -41.84% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 77.87% 115.35% 198.32% 0.00% 55.53% 0.00% 100.00%
EY 6.96 4.70 2.73 0.00 9.77 0.00 5.42 28.33%
  QoQ % 48.09% 72.16% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 128.41% 86.72% 50.37% 0.00% 180.26% 0.00% 100.00%
DY 0.00 0.00 0.00 0.00 3.59 0.00 1.56 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 230.13% 0.00% 100.00%
P/NAPS 3.38 3.26 3.08 0.00 3.33 3.46 4.00 -15.46%
  QoQ % 3.68% 5.84% 0.00% 0.00% -3.76% -13.50% -
  Horiz. % 84.50% 81.50% 77.00% 0.00% 83.25% 86.50% 100.00%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 CAGR
Date 19/03/13 14/12/12 13/09/12 - 28/06/12 - 22/03/12 -
Price 1.0100 0.8700 0.8300 0.0000 0.7700 0.0000 0.8000 -
P/RPS 1.98 2.57 5.09 0.00 1.33 0.00 1.94 2.06%
  QoQ % -22.96% -49.51% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.06% 132.47% 262.37% 0.00% 68.56% 0.00% 100.00%
P/EPS 15.35 21.03 39.41 0.00 10.31 0.00 18.44 -16.72%
  QoQ % -27.01% -46.64% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.24% 114.05% 213.72% 0.00% 55.91% 0.00% 100.00%
EY 6.51 4.76 2.54 0.00 9.70 0.00 5.42 20.05%
  QoQ % 36.76% 87.40% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.11% 87.82% 46.86% 0.00% 178.97% 0.00% 100.00%
DY 0.00 0.00 0.00 0.00 3.57 0.00 1.56 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 228.85% 0.00% 100.00%
P/NAPS 3.61 3.22 3.32 0.00 3.35 0.00 4.00 -9.72%
  QoQ % 12.11% -3.01% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.25% 80.50% 83.00% 0.00% 83.75% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. NOTION – A 2020 Gem Stock that fulfils Mr. Fong’s RUG Criteria Another Perspective
2. COMPARISON OF MAJOR PLANTATIONS COUNTERS IN MALAYSIA - louisesinvesting Good Articles to Share
3. 15 Simple Ways to Improve Brain Performance - Koon Yew Yin Koon Yew Yin's Blog
4. SSLEE made report to SC on Lay Hong, but unlicensed Tyyap keep promoting Lay Hong? Is unlicensed Tyyap out to con investors? Herbert
5. WHY AND WHEN TO USE PBV RATIO FOR O&G STOCKS? AND TAS STILL UNDERVALUED!!! Trend Trading 2030
6. Only 2 ways to make MONEY in STOCKS forever |PureBULL.Strategy| KLSE MARKET STRATEGY & GUIDANCE
7. Top 5 Glove In Malaysia (Harta, Topglove, Kossan, Supermx, Comfort) WahLau Share Forecast
8. 5G FUTURISTIC HOLOGRAM CONCERT BY VIRTUAL LUO TIANYI, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers