Highlights

[BOILERM] QoQ Cumulative Quarter Result on 2013-01-31 [#3]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 19-Mar-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Jan-2013  [#3]
Profit Trend QoQ -     59.04%    YoY -     51.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 CAGR
Revenue 106,824 51,530 165,834 131,281 87,250 42,047 - -
  QoQ % 107.30% -68.93% 26.32% 50.47% 107.51% 0.00% -
  Horiz. % 254.06% 122.55% 394.40% 312.22% 207.51% 100.00% -
PBT 18,167 8,521 30,193 22,583 14,514 7,353 - -
  QoQ % 113.20% -71.78% 33.70% 55.59% 97.39% 0.00% -
  Horiz. % 247.07% 115.88% 410.62% 307.13% 197.39% 100.00% -
Tax -4,679 -2,183 -6,458 -5,607 -3,840 -1,920 - -
  QoQ % -114.34% 66.20% -15.18% -46.02% -100.00% 0.00% -
  Horiz. % 243.70% 113.70% 336.35% 292.03% 200.00% 100.00% -
NP 13,488 6,338 23,735 16,976 10,674 5,433 - -
  QoQ % 112.81% -73.30% 39.82% 59.04% 96.47% 0.00% -
  Horiz. % 248.26% 116.66% 436.87% 312.46% 196.47% 100.00% -
NP to SH 13,488 6,338 23,735 16,976 10,674 5,433 - -
  QoQ % 112.81% -73.30% 39.82% 59.04% 96.47% 0.00% -
  Horiz. % 248.26% 116.66% 436.87% 312.46% 196.47% 100.00% -
Tax Rate 25.76 % 25.62 % 21.39 % 24.83 % 26.46 % 26.11 % - % -
  QoQ % 0.55% 19.78% -13.85% -6.16% 1.34% 0.00% -
  Horiz. % 98.66% 98.12% 81.92% 95.10% 101.34% 100.00% -
Total Cost 93,336 45,192 142,099 114,305 76,576 36,614 - -
  QoQ % 106.53% -68.20% 24.32% 49.27% 109.14% 0.00% -
  Horiz. % 254.92% 123.43% 388.10% 312.19% 209.14% 100.00% -
Net Worth 85,140 85,140 79,980 72,240 69,660 64,500 - -
  QoQ % 0.00% 6.45% 10.71% 3.70% 8.00% 0.00% -
  Horiz. % 132.00% 132.00% 124.00% 112.00% 108.00% 100.00% -
Dividend
30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 CAGR
Div - - 5,160 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 21.74 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 CAGR
Net Worth 85,140 85,140 79,980 72,240 69,660 64,500 - -
  QoQ % 0.00% 6.45% 10.71% 3.70% 8.00% 0.00% -
  Horiz. % 132.00% 132.00% 124.00% 112.00% 108.00% 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
30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 CAGR
NP Margin 12.63 % 12.30 % 14.31 % 12.93 % 12.23 % 12.92 % - % -
  QoQ % 2.68% -14.05% 10.67% 5.72% -5.34% 0.00% -
  Horiz. % 97.76% 95.20% 110.76% 100.08% 94.66% 100.00% -
ROE 15.84 % 7.44 % 29.68 % 23.50 % 15.32 % 8.42 % - % -
  QoQ % 112.90% -74.93% 26.30% 53.39% 81.95% 0.00% -
  Horiz. % 188.12% 88.36% 352.49% 279.10% 181.95% 100.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 CAGR
RPS 41.40 19.97 64.28 50.88 33.82 16.30 - -
  QoQ % 107.31% -68.93% 26.34% 50.44% 107.48% 0.00% -
  Horiz. % 253.99% 122.52% 394.36% 312.15% 207.48% 100.00% -
EPS 5.23 2.46 9.20 6.58 4.14 2.11 - -
  QoQ % 112.60% -73.26% 39.82% 58.94% 96.21% 0.00% -
  Horiz. % 247.87% 116.59% 436.02% 311.85% 196.21% 100.00% -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.3300 0.3300 0.3100 0.2800 0.2700 0.2500 - -
  QoQ % 0.00% 6.45% 10.71% 3.70% 8.00% 0.00% -
  Horiz. % 132.00% 132.00% 124.00% 112.00% 108.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 CAGR
RPS 20.70 9.99 32.14 25.44 16.91 8.15 - -
  QoQ % 107.21% -68.92% 26.34% 50.44% 107.48% 0.00% -
  Horiz. % 253.99% 122.58% 394.36% 312.15% 207.48% 100.00% -
EPS 2.61 1.23 4.60 3.29 2.07 1.05 - -
  QoQ % 112.20% -73.26% 39.82% 58.94% 97.14% 0.00% -
  Horiz. % 248.57% 117.14% 438.10% 313.33% 197.14% 100.00% -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.1650 0.1650 0.1550 0.1400 0.1350 0.1250 - -
  QoQ % 0.00% 6.45% 10.71% 3.70% 8.00% 0.00% -
  Horiz. % 132.00% 132.00% 124.00% 112.00% 108.00% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/01/13 31/10/12 31/07/12 29/06/12 -
Price 1.7600 1.3900 0.9950 0.9450 0.8800 0.7700 0.7800 -
P/RPS 4.25 6.96 1.55 1.86 2.60 4.72 0.00 -
  QoQ % -38.94% 349.03% -16.67% -28.46% -44.92% 0.00% -
  Horiz. % 90.04% 147.46% 32.84% 39.41% 55.08% 100.00% -
P/EPS 33.67 56.58 10.82 14.36 21.27 36.57 0.00 -
  QoQ % -40.49% 422.92% -24.65% -32.49% -41.84% 0.00% -
  Horiz. % 92.07% 154.72% 29.59% 39.27% 58.16% 100.00% -
EY 2.97 1.77 9.25 6.96 4.70 2.73 0.00 -
  QoQ % 67.80% -80.86% 32.90% 48.09% 72.16% 0.00% -
  Horiz. % 108.79% 64.84% 338.83% 254.95% 172.16% 100.00% -
DY 0.00 0.00 2.01 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 5.33 4.21 3.21 3.38 3.26 3.08 0.00 -
  QoQ % 26.60% 31.15% -5.03% 3.68% 5.84% 0.00% -
  Horiz. % 173.05% 136.69% 104.22% 109.74% 105.84% 100.00% -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 CAGR
Date 25/11/13 20/08/13 29/05/13 19/03/13 14/12/12 13/09/12 - -
Price 2.4000 1.7500 1.4000 1.0100 0.8700 0.8300 0.0000 -
P/RPS 5.80 8.76 2.18 1.98 2.57 5.09 0.00 -
  QoQ % -33.79% 301.83% 10.10% -22.96% -49.51% 0.00% -
  Horiz. % 113.95% 172.10% 42.83% 38.90% 50.49% 100.00% -
P/EPS 45.91 71.24 15.22 15.35 21.03 39.41 0.00 -
  QoQ % -35.56% 368.07% -0.85% -27.01% -46.64% 0.00% -
  Horiz. % 116.49% 180.77% 38.62% 38.95% 53.36% 100.00% -
EY 2.18 1.40 6.57 6.51 4.76 2.54 0.00 -
  QoQ % 55.71% -78.69% 0.92% 36.76% 87.40% 0.00% -
  Horiz. % 85.83% 55.12% 258.66% 256.30% 187.40% 100.00% -
DY 0.00 0.00 1.43 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 7.27 5.30 4.52 3.61 3.22 3.32 0.00 -
  QoQ % 37.17% 17.26% 25.21% 12.11% -3.01% 0.00% -
  Horiz. % 218.98% 159.64% 136.14% 108.73% 96.99% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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