Highlights

[BOILERM] QoQ Cumulative Quarter Result on 2012-07-31 [#1]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 13-Sep-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 31-Jul-2012  [#1]
Profit Trend QoQ -     - %    YoY -     49.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 CAGR
Revenue 165,834 131,281 87,250 42,047 - 149,657 - -
  QoQ % 26.32% 50.47% 107.51% 0.00% 0.00% 0.00% -
  Horiz. % 110.81% 87.72% 58.30% 28.10% 0.00% 100.00% -
PBT 30,193 22,583 14,514 7,353 - 22,237 - -
  QoQ % 33.70% 55.59% 97.39% 0.00% 0.00% 0.00% -
  Horiz. % 135.78% 101.56% 65.27% 33.07% 0.00% 100.00% -
Tax -6,458 -5,607 -3,840 -1,920 - -2,960 - -
  QoQ % -15.18% -46.02% -100.00% 0.00% 0.00% 0.00% -
  Horiz. % 218.18% 189.43% 129.73% 64.86% 0.00% 100.00% -
NP 23,735 16,976 10,674 5,433 - 19,277 - -
  QoQ % 39.82% 59.04% 96.47% 0.00% 0.00% 0.00% -
  Horiz. % 123.13% 88.06% 55.37% 28.18% 0.00% 100.00% -
NP to SH 23,735 16,976 10,674 5,433 - 19,277 - -
  QoQ % 39.82% 59.04% 96.47% 0.00% 0.00% 0.00% -
  Horiz. % 123.13% 88.06% 55.37% 28.18% 0.00% 100.00% -
Tax Rate 21.39 % 24.83 % 26.46 % 26.11 % - % 13.31 % - % -
  QoQ % -13.85% -6.16% 1.34% 0.00% 0.00% 0.00% -
  Horiz. % 160.71% 186.55% 198.80% 196.17% 0.00% 100.00% -
Total Cost 142,099 114,305 76,576 36,614 - 130,380 - -
  QoQ % 24.32% 49.27% 109.14% 0.00% 0.00% 0.00% -
  Horiz. % 108.99% 87.67% 58.73% 28.08% 0.00% 100.00% -
Net Worth 79,980 72,240 69,660 64,500 - 59,340 59,340 34.78%
  QoQ % 10.71% 3.70% 8.00% 0.00% 0.00% 0.00% -
  Horiz. % 134.78% 121.74% 117.39% 108.70% 0.00% 100.00% 100.00%
Dividend
31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 CAGR
Div 5,160 - - - - 7,095 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 72.73% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % 21.74 % - % - % - % - % 36.81 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 59.06% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 CAGR
Net Worth 79,980 72,240 69,660 64,500 - 59,340 59,340 34.78%
  QoQ % 10.71% 3.70% 8.00% 0.00% 0.00% 0.00% -
  Horiz. % 134.78% 121.74% 117.39% 108.70% 0.00% 100.00% 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
31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 CAGR
NP Margin 14.31 % 12.93 % 12.23 % 12.92 % - % 12.88 % - % -
  QoQ % 10.67% 5.72% -5.34% 0.00% 0.00% 0.00% -
  Horiz. % 111.10% 100.39% 94.95% 100.31% 0.00% 100.00% -
ROE 29.68 % 23.50 % 15.32 % 8.42 % - % 32.49 % - % -
  QoQ % 26.30% 53.39% 81.95% 0.00% 0.00% 0.00% -
  Horiz. % 91.35% 72.33% 47.15% 25.92% 0.00% 100.00% -
Per Share
31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 CAGR
RPS 64.28 50.88 33.82 16.30 - 58.01 - -
  QoQ % 26.34% 50.44% 107.48% 0.00% 0.00% 0.00% -
  Horiz. % 110.81% 87.71% 58.30% 28.10% 0.00% 100.00% -
EPS 9.20 6.58 4.14 2.11 - 7.47 - -
  QoQ % 39.82% 58.94% 96.21% 0.00% 0.00% 0.00% -
  Horiz. % 123.16% 88.09% 55.42% 28.25% 0.00% 100.00% -
DPS 2.00 0.00 0.00 0.00 - 2.75 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 72.73% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.3100 0.2800 0.2700 0.2500 - 0.2300 0.2300 34.78%
  QoQ % 10.71% 3.70% 8.00% 0.00% 0.00% 0.00% -
  Horiz. % 134.78% 121.74% 117.39% 108.70% 0.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 CAGR
RPS 32.14 25.44 16.91 8.15 - 29.00 - -
  QoQ % 26.34% 50.44% 107.48% 0.00% 0.00% 0.00% -
  Horiz. % 110.83% 87.72% 58.31% 28.10% 0.00% 100.00% -
EPS 4.60 3.29 2.07 1.05 - 3.74 - -
  QoQ % 39.82% 58.94% 97.14% 0.00% 0.00% 0.00% -
  Horiz. % 122.99% 87.97% 55.35% 28.07% 0.00% 100.00% -
DPS 1.00 0.00 0.00 0.00 - 1.38 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 72.46% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1550 0.1400 0.1350 0.1250 - 0.1150 0.1150 34.78%
  QoQ % 10.71% 3.70% 8.00% 0.00% 0.00% 0.00% -
  Horiz. % 134.78% 121.74% 117.39% 108.70% 0.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 CAGR
Date 29/03/13 31/01/13 31/10/12 31/07/12 29/06/12 30/04/12 30/03/12 -
Price 0.9950 0.9450 0.8800 0.7700 0.7800 0.7650 0.7950 -
P/RPS 1.55 1.86 2.60 4.72 0.00 1.32 0.00 -
  QoQ % -16.67% -28.46% -44.92% 0.00% 0.00% 0.00% -
  Horiz. % 117.42% 140.91% 196.97% 357.58% 0.00% 100.00% -
P/EPS 10.82 14.36 21.27 36.57 0.00 10.24 0.00 -
  QoQ % -24.65% -32.49% -41.84% 0.00% 0.00% 0.00% -
  Horiz. % 105.66% 140.23% 207.71% 357.13% 0.00% 100.00% -
EY 9.25 6.96 4.70 2.73 0.00 9.77 0.00 -
  QoQ % 32.90% 48.09% 72.16% 0.00% 0.00% 0.00% -
  Horiz. % 94.68% 71.24% 48.11% 27.94% 0.00% 100.00% -
DY 2.01 0.00 0.00 0.00 0.00 3.59 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 55.99% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 3.21 3.38 3.26 3.08 0.00 3.33 3.46 -7.23%
  QoQ % -5.03% 3.68% 5.84% 0.00% 0.00% -3.76% -
  Horiz. % 92.77% 97.69% 94.22% 89.02% 0.00% 96.24% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 CAGR
Date 29/05/13 19/03/13 14/12/12 13/09/12 - 28/06/12 - -
Price 1.4000 1.0100 0.8700 0.8300 0.0000 0.7700 0.0000 -
P/RPS 2.18 1.98 2.57 5.09 0.00 1.33 0.00 -
  QoQ % 10.10% -22.96% -49.51% 0.00% 0.00% 0.00% -
  Horiz. % 163.91% 148.87% 193.23% 382.71% 0.00% 100.00% -
P/EPS 15.22 15.35 21.03 39.41 0.00 10.31 0.00 -
  QoQ % -0.85% -27.01% -46.64% 0.00% 0.00% 0.00% -
  Horiz. % 147.62% 148.88% 203.98% 382.25% 0.00% 100.00% -
EY 6.57 6.51 4.76 2.54 0.00 9.70 0.00 -
  QoQ % 0.92% 36.76% 87.40% 0.00% 0.00% 0.00% -
  Horiz. % 67.73% 67.11% 49.07% 26.19% 0.00% 100.00% -
DY 1.43 0.00 0.00 0.00 0.00 3.57 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.06% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 4.52 3.61 3.22 3.32 0.00 3.35 0.00 -
  QoQ % 25.21% 12.11% -3.01% 0.00% 0.00% 0.00% -
  Horiz. % 134.93% 107.76% 96.12% 99.10% 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.
 


 

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