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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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