Highlights

[BOILERM] QoQ Cumulative Quarter Result on 2011-01-31 [#3]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 29-Apr-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2011
Quarter 31-Jan-2011  [#3]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

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


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

482  582  442  449 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MQTECH 0.22+0.10 
 XOX 0.265+0.005 
 KGROUP 0.12+0.025 
 K1 0.595+0.125 
 MQTECH-WA 0.175+0.12 
 AT 0.10+0.015 
 BCMALL 0.365+0.05 
 NOTION 1.11+0.295 
 LKL 1.17+0.295 
 PWORTH 0.030.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers