Highlights

[BOILERM] QoQ Cumulative Quarter Result on 2013-06-30 [#1]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 20-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     -73.30%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 CAGR
Revenue 242,020 166,481 106,824 51,530 165,834 131,281 87,250 105.79%
  QoQ % 45.37% 55.85% 107.30% -68.93% 26.32% 50.47% -
  Horiz. % 277.39% 190.81% 122.43% 59.06% 190.07% 150.47% 100.00%
PBT 38,180 27,983 18,167 8,521 30,193 22,583 14,514 98.21%
  QoQ % 36.44% 54.03% 113.20% -71.78% 33.70% 55.59% -
  Horiz. % 263.06% 192.80% 125.17% 58.71% 208.03% 155.59% 100.00%
Tax -7,164 -7,208 -4,679 -2,183 -6,458 -5,607 -3,840 55.44%
  QoQ % 0.61% -54.05% -114.34% 66.20% -15.18% -46.02% -
  Horiz. % 186.56% 187.71% 121.85% 56.85% 168.18% 146.02% 100.00%
NP 31,016 20,775 13,488 6,338 23,735 16,976 10,674 112.66%
  QoQ % 49.29% 54.03% 112.81% -73.30% 39.82% 59.04% -
  Horiz. % 290.58% 194.63% 126.36% 59.38% 222.36% 159.04% 100.00%
NP to SH 31,016 20,775 13,488 6,338 23,735 16,976 10,674 112.66%
  QoQ % 49.29% 54.03% 112.81% -73.30% 39.82% 59.04% -
  Horiz. % 290.58% 194.63% 126.36% 59.38% 222.36% 159.04% 100.00%
Tax Rate 18.76 % 25.76 % 25.76 % 25.62 % 21.39 % 24.83 % 26.46 % -21.59%
  QoQ % -27.17% 0.00% 0.55% 19.78% -13.85% -6.16% -
  Horiz. % 70.90% 97.35% 97.35% 96.83% 80.84% 93.84% 100.00%
Total Cost 211,004 145,706 93,336 45,192 142,099 114,305 76,576 104.82%
  QoQ % 44.81% 56.11% 106.53% -68.20% 24.32% 49.27% -
  Horiz. % 275.55% 190.28% 121.89% 59.02% 185.57% 149.27% 100.00%
Net Worth 105,779 92,880 85,140 85,140 79,980 72,240 69,660 34.38%
  QoQ % 13.89% 9.09% 0.00% 6.45% 10.71% 3.70% -
  Horiz. % 151.85% 133.33% 122.22% 122.22% 114.81% 103.70% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 CAGR
Div 7,740 - - - 5,160 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 24.95 % - % - % - % 21.74 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 114.77% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 CAGR
Net Worth 105,779 92,880 85,140 85,140 79,980 72,240 69,660 34.38%
  QoQ % 13.89% 9.09% 0.00% 6.45% 10.71% 3.70% -
  Horiz. % 151.85% 133.33% 122.22% 122.22% 114.81% 103.70% 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 CAGR
NP Margin 12.82 % 12.48 % 12.63 % 12.30 % 14.31 % 12.93 % 12.23 % 3.39%
  QoQ % 2.72% -1.19% 2.68% -14.05% 10.67% 5.72% -
  Horiz. % 104.82% 102.04% 103.27% 100.57% 117.01% 105.72% 100.00%
ROE 29.32 % 22.37 % 15.84 % 7.44 % 29.68 % 23.50 % 15.32 % 58.27%
  QoQ % 31.07% 41.22% 112.90% -74.93% 26.30% 53.39% -
  Horiz. % 191.38% 146.02% 103.39% 48.56% 193.73% 153.39% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 CAGR
RPS 93.81 64.53 41.40 19.97 64.28 50.88 33.82 105.79%
  QoQ % 45.37% 55.87% 107.31% -68.93% 26.34% 50.44% -
  Horiz. % 277.38% 190.80% 122.41% 59.05% 190.07% 150.44% 100.00%
EPS 12.02 8.05 5.23 2.46 9.20 6.58 4.14 112.54%
  QoQ % 49.32% 53.92% 112.60% -73.26% 39.82% 58.94% -
  Horiz. % 290.34% 194.44% 126.33% 59.42% 222.22% 158.94% 100.00%
DPS 3.00 0.00 0.00 0.00 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.4100 0.3600 0.3300 0.3300 0.3100 0.2800 0.2700 34.38%
  QoQ % 13.89% 9.09% 0.00% 6.45% 10.71% 3.70% -
  Horiz. % 151.85% 133.33% 122.22% 122.22% 114.81% 103.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 CAGR
RPS 46.90 32.26 20.70 9.99 32.14 25.44 16.91 105.77%
  QoQ % 45.38% 55.85% 107.21% -68.92% 26.34% 50.44% -
  Horiz. % 277.35% 190.77% 122.41% 59.08% 190.07% 150.44% 100.00%
EPS 6.01 4.03 2.61 1.23 4.60 3.29 2.07 112.54%
  QoQ % 49.13% 54.41% 112.20% -73.26% 39.82% 58.94% -
  Horiz. % 290.34% 194.69% 126.09% 59.42% 222.22% 158.94% 100.00%
DPS 1.50 0.00 0.00 0.00 1.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.2050 0.1800 0.1650 0.1650 0.1550 0.1400 0.1350 34.38%
  QoQ % 13.89% 9.09% 0.00% 6.45% 10.71% 3.70% -
  Horiz. % 151.85% 133.33% 122.22% 122.22% 114.81% 103.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/01/13 31/10/12 -
Price 2.9500 2.6000 1.7600 1.3900 0.9950 0.9450 0.8800 -
P/RPS 3.14 4.03 4.25 6.96 1.55 1.86 2.60 14.28%
  QoQ % -22.08% -5.18% -38.94% 349.03% -16.67% -28.46% -
  Horiz. % 120.77% 155.00% 163.46% 267.69% 59.62% 71.54% 100.00%
P/EPS 24.54 32.29 33.67 56.58 10.82 14.36 21.27 10.65%
  QoQ % -24.00% -4.10% -40.49% 422.92% -24.65% -32.49% -
  Horiz. % 115.37% 151.81% 158.30% 266.01% 50.87% 67.51% 100.00%
EY 4.08 3.10 2.97 1.77 9.25 6.96 4.70 -9.52%
  QoQ % 31.61% 4.38% 67.80% -80.86% 32.90% 48.09% -
  Horiz. % 86.81% 65.96% 63.19% 37.66% 196.81% 148.09% 100.00%
DY 1.02 0.00 0.00 0.00 2.01 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.75% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 7.20 7.22 5.33 4.21 3.21 3.38 3.26 75.15%
  QoQ % -0.28% 35.46% 26.60% 31.15% -5.03% 3.68% -
  Horiz. % 220.86% 221.47% 163.50% 129.14% 98.47% 103.68% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 CAGR
Date 21/05/14 19/02/14 25/11/13 20/08/13 29/05/13 19/03/13 14/12/12 -
Price 3.0000 2.8000 2.4000 1.7500 1.4000 1.0100 0.8700 -
P/RPS 3.20 4.34 5.80 8.76 2.18 1.98 2.57 16.78%
  QoQ % -26.27% -25.17% -33.79% 301.83% 10.10% -22.96% -
  Horiz. % 124.51% 168.87% 225.68% 340.86% 84.82% 77.04% 100.00%
P/EPS 24.95 34.77 45.91 71.24 15.22 15.35 21.03 12.85%
  QoQ % -28.24% -24.26% -35.56% 368.07% -0.85% -27.01% -
  Horiz. % 118.64% 165.34% 218.31% 338.75% 72.37% 72.99% 100.00%
EY 4.01 2.88 2.18 1.40 6.57 6.51 4.76 -11.42%
  QoQ % 39.24% 32.11% 55.71% -78.69% 0.92% 36.76% -
  Horiz. % 84.24% 60.50% 45.80% 29.41% 138.03% 136.76% 100.00%
DY 1.00 0.00 0.00 0.00 1.43 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 69.93% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 7.32 7.78 7.27 5.30 4.52 3.61 3.22 78.77%
  QoQ % -5.91% 7.02% 37.17% 17.26% 25.21% 12.11% -
  Horiz. % 227.33% 241.61% 225.78% 164.60% 140.37% 112.11% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【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?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers