Highlights

[BOILERM] QoQ Cumulative Quarter Result on 2011-07-31 [#1]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 23-Sep-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
Quarter 31-Jul-2011  [#1]
Profit Trend QoQ -     -81.15%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue - 106,541 71,718 35,147 120,155 88,263 0 -
  QoQ % 0.00% 48.56% 104.05% -70.75% 36.13% 0.00% -
  Horiz. % 0.00% 120.71% 81.25% 39.82% 136.13% 100.00% -
PBT - 14,866 9,468 4,839 18,021 13,506 0 -
  QoQ % 0.00% 57.01% 95.66% -73.15% 33.43% 0.00% -
  Horiz. % 0.00% 110.07% 70.10% 35.83% 133.43% 100.00% -
Tax - -3,671 -2,245 -1,287 -4,134 -2,914 0 -
  QoQ % 0.00% -63.52% -74.44% 68.87% -41.87% 0.00% -
  Horiz. % 0.00% 125.98% 77.04% 44.17% 141.87% 100.00% -
NP - 11,195 7,223 3,552 13,887 10,592 0 -
  QoQ % 0.00% 54.99% 103.35% -74.42% 31.11% 0.00% -
  Horiz. % 0.00% 105.69% 68.19% 33.53% 131.11% 100.00% -
NP to SH - 11,195 6,855 3,626 19,233 15,449 0 -
  QoQ % 0.00% 63.31% 89.05% -81.15% 24.49% 0.00% -
  Horiz. % 0.00% 72.46% 44.37% 23.47% 124.49% 100.00% -
Tax Rate - % 24.69 % 23.71 % 26.60 % 22.94 % 21.58 % - % -
  QoQ % 0.00% 4.13% -10.86% 15.95% 6.30% 0.00% -
  Horiz. % 0.00% 114.41% 109.87% 123.26% 106.30% 100.00% -
Total Cost - 95,346 64,495 31,595 106,268 77,671 0 -
  QoQ % 0.00% 47.83% 104.13% -70.27% 36.82% 0.00% -
  Horiz. % 0.00% 122.76% 83.04% 40.68% 136.82% 100.00% -
Net Worth 59,340 51,600 44,067 46,440 43,860 42,281 - -
  QoQ % 15.00% 17.09% -5.11% 5.88% 3.73% 0.00% -
  Horiz. % 140.35% 122.04% 104.22% 109.84% 103.73% 100.00% -
Dividend
31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - 3,225 3,060 3,225 - - - -
  QoQ % 0.00% 5.38% -5.11% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 94.89% 100.00% - - -
Div Payout % - % 28.81 % 44.64 % 88.94 % - % - % - % -
  QoQ % 0.00% -35.46% -49.81% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 32.39% 50.19% 100.00% - - -
Equity
31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 59,340 51,600 44,067 46,440 43,860 42,281 - -
  QoQ % 15.00% 17.09% -5.11% 5.88% 3.73% 0.00% -
  Horiz. % 140.35% 122.04% 104.22% 109.84% 103.73% 100.00% -
NOSH 258,000 258,000 244,821 258,000 258,000 325,242 - -
  QoQ % 0.00% 5.38% -5.11% 0.00% -20.67% 0.00% -
  Horiz. % 79.33% 79.33% 75.27% 79.33% 79.33% 100.00% -
Ratio Analysis
31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin - % 10.51 % 10.07 % 10.11 % 11.56 % 12.00 % - % -
  QoQ % 0.00% 4.37% -0.40% -12.54% -3.67% 0.00% -
  Horiz. % 0.00% 87.58% 83.92% 84.25% 96.33% 100.00% -
ROE - % 21.70 % 15.56 % 7.81 % 43.85 % 36.54 % - % -
  QoQ % 0.00% 39.46% 99.23% -82.19% 20.01% 0.00% -
  Horiz. % 0.00% 59.39% 42.58% 21.37% 120.01% 100.00% -
Per Share
31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS - 41.29 29.29 13.62 46.57 27.14 - -
  QoQ % 0.00% 40.97% 115.05% -70.75% 71.59% 0.00% -
  Horiz. % 0.00% 152.14% 107.92% 50.18% 171.59% 100.00% -
EPS - 4.34 2.80 1.38 6.21 4.75 0.00 -
  QoQ % 0.00% 55.00% 102.90% -77.78% 30.74% 0.00% -
  Horiz. % 0.00% 91.37% 58.95% 29.05% 130.74% 100.00% -
DPS - 1.25 1.25 1.25 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% - - -
NAPS 0.2300 0.2000 0.1800 0.1800 0.1700 0.1300 - -
  QoQ % 15.00% 11.11% 0.00% 5.88% 30.77% 0.00% -
  Horiz. % 176.92% 153.85% 138.46% 138.46% 130.77% 100.00% -
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS - 20.65 13.90 6.81 23.29 17.11 - -
  QoQ % 0.00% 48.56% 104.11% -70.76% 36.12% 0.00% -
  Horiz. % 0.00% 120.69% 81.24% 39.80% 136.12% 100.00% -
EPS - 2.17 1.33 0.70 3.73 2.99 0.00 -
  QoQ % 0.00% 63.16% 90.00% -81.23% 24.75% 0.00% -
  Horiz. % 0.00% 72.58% 44.48% 23.41% 124.75% 100.00% -
DPS - 0.63 0.59 0.63 0.00 0.00 0.00 -
  QoQ % 0.00% 6.78% -6.35% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 93.65% 100.00% - - -
NAPS 0.1150 0.1000 0.0854 0.0900 0.0850 0.0819 - -
  QoQ % 15.00% 17.10% -5.11% 5.88% 3.79% 0.00% -
  Horiz. % 140.42% 122.10% 104.27% 109.89% 103.79% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/03/12 31/01/12 31/10/11 29/07/11 - - - -
Price 0.7950 0.8000 0.6550 0.6500 0.0000 0.0000 0.0000 -
P/RPS 0.00 1.94 2.24 4.77 0.00 0.00 0.00 -
  QoQ % 0.00% -13.39% -53.04% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 40.67% 46.96% 100.00% - - -
P/EPS 0.00 18.44 23.39 46.25 0.00 0.00 0.00 -
  QoQ % 0.00% -21.16% -49.43% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 39.87% 50.57% 100.00% - - -
EY 0.00 5.42 4.27 2.16 0.00 0.00 0.00 -
  QoQ % 0.00% 26.93% 97.69% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 250.93% 197.69% 100.00% - - -
DY 0.00 1.56 1.91 1.92 0.00 0.00 0.00 -
  QoQ % 0.00% -18.32% -0.52% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 81.25% 99.48% 100.00% - - -
P/NAPS 3.46 4.00 3.64 3.61 0.00 0.00 0.00 -
  QoQ % -13.50% 9.89% 0.83% 0.00% 0.00% 0.00% -
  Horiz. % 95.84% 110.80% 100.83% 100.00% - - -
Price Multiplier on Announcement Date
31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date - 22/03/12 16/12/11 23/09/11 24/06/11 - - -
Price 0.0000 0.8000 0.8450 0.5950 0.6950 0.0000 0.0000 -
P/RPS 0.00 1.94 2.88 4.37 1.49 0.00 0.00 -
  QoQ % 0.00% -32.64% -34.10% 193.29% 0.00% 0.00% -
  Horiz. % 0.00% 130.20% 193.29% 293.29% 100.00% - -
P/EPS 0.00 18.44 30.18 42.34 9.32 0.00 0.00 -
  QoQ % 0.00% -38.90% -28.72% 354.29% 0.00% 0.00% -
  Horiz. % 0.00% 197.85% 323.82% 454.29% 100.00% - -
EY 0.00 5.42 3.31 2.36 10.73 0.00 0.00 -
  QoQ % 0.00% 63.75% 40.25% -78.01% 0.00% 0.00% -
  Horiz. % 0.00% 50.51% 30.85% 21.99% 100.00% - -
DY 0.00 1.56 1.48 2.10 0.00 0.00 0.00 -
  QoQ % 0.00% 5.41% -29.52% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 74.29% 70.48% 100.00% - - -
P/NAPS 0.00 4.00 4.69 3.31 4.09 0.00 0.00 -
  QoQ % 0.00% -14.71% 41.69% -19.07% 0.00% 0.00% -
  Horiz. % 0.00% 97.80% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers