Highlights

[BOILERM] QoQ Cumulative Quarter Result on 2013-03-31 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     39.82%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 166,481 106,824 51,530 165,834 131,281 87,250 42,047 163.70%
  QoQ % 55.85% 107.30% -68.93% 26.32% 50.47% 107.51% -
  Horiz. % 395.94% 254.06% 122.55% 394.40% 312.22% 207.51% 100.00%
PBT 27,983 18,167 8,521 30,193 22,583 14,514 7,353 156.44%
  QoQ % 54.03% 113.20% -71.78% 33.70% 55.59% 97.39% -
  Horiz. % 380.57% 247.07% 115.88% 410.62% 307.13% 197.39% 100.00%
Tax -7,208 -4,679 -2,183 -6,458 -5,607 -3,840 -1,920 153.99%
  QoQ % -54.05% -114.34% 66.20% -15.18% -46.02% -100.00% -
  Horiz. % 375.42% 243.70% 113.70% 336.35% 292.03% 200.00% 100.00%
NP 20,775 13,488 6,338 23,735 16,976 10,674 5,433 157.31%
  QoQ % 54.03% 112.81% -73.30% 39.82% 59.04% 96.47% -
  Horiz. % 382.39% 248.26% 116.66% 436.87% 312.46% 196.47% 100.00%
NP to SH 20,775 13,488 6,338 23,735 16,976 10,674 5,433 157.31%
  QoQ % 54.03% 112.81% -73.30% 39.82% 59.04% 96.47% -
  Horiz. % 382.39% 248.26% 116.66% 436.87% 312.46% 196.47% 100.00%
Tax Rate 25.76 % 25.76 % 25.62 % 21.39 % 24.83 % 26.46 % 26.11 % -0.95%
  QoQ % 0.00% 0.55% 19.78% -13.85% -6.16% 1.34% -
  Horiz. % 98.66% 98.66% 98.12% 81.92% 95.10% 101.34% 100.00%
Total Cost 145,706 93,336 45,192 142,099 114,305 76,576 36,614 164.64%
  QoQ % 56.11% 106.53% -68.20% 24.32% 49.27% 109.14% -
  Horiz. % 397.95% 254.92% 123.43% 388.10% 312.19% 209.14% 100.00%
Net Worth 92,880 85,140 85,140 79,980 72,240 69,660 64,500 29.30%
  QoQ % 9.09% 0.00% 6.45% 10.71% 3.70% 8.00% -
  Horiz. % 144.00% 132.00% 132.00% 124.00% 112.00% 108.00% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - 5,160 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 92,880 85,140 85,140 79,980 72,240 69,660 64,500 29.30%
  QoQ % 9.09% 0.00% 6.45% 10.71% 3.70% 8.00% -
  Horiz. % 144.00% 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
31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 12.48 % 12.63 % 12.30 % 14.31 % 12.93 % 12.23 % 12.92 % -2.41%
  QoQ % -1.19% 2.68% -14.05% 10.67% 5.72% -5.34% -
  Horiz. % 96.59% 97.76% 95.20% 110.76% 100.08% 94.66% 100.00%
ROE 22.37 % 15.84 % 7.44 % 29.68 % 23.50 % 15.32 % 8.42 % 99.07%
  QoQ % 41.22% 112.90% -74.93% 26.30% 53.39% 81.95% -
  Horiz. % 265.68% 188.12% 88.36% 352.49% 279.10% 181.95% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 64.53 41.40 19.97 64.28 50.88 33.82 16.30 163.68%
  QoQ % 55.87% 107.31% -68.93% 26.34% 50.44% 107.48% -
  Horiz. % 395.89% 253.99% 122.52% 394.36% 312.15% 207.48% 100.00%
EPS 8.05 5.23 2.46 9.20 6.58 4.14 2.11 156.89%
  QoQ % 53.92% 112.60% -73.26% 39.82% 58.94% 96.21% -
  Horiz. % 381.52% 247.87% 116.59% 436.02% 311.85% 196.21% 100.00%
DPS 0.00 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% 0.00% 100.00% - - -
NAPS 0.3600 0.3300 0.3300 0.3100 0.2800 0.2700 0.2500 29.30%
  QoQ % 9.09% 0.00% 6.45% 10.71% 3.70% 8.00% -
  Horiz. % 144.00% 132.00% 132.00% 124.00% 112.00% 108.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 32.26 20.70 9.99 32.14 25.44 16.91 8.15 163.65%
  QoQ % 55.85% 107.21% -68.92% 26.34% 50.44% 107.48% -
  Horiz. % 395.83% 253.99% 122.58% 394.36% 312.15% 207.48% 100.00%
EPS 4.03 2.61 1.23 4.60 3.29 2.07 1.05 157.98%
  QoQ % 54.41% 112.20% -73.26% 39.82% 58.94% 97.14% -
  Horiz. % 383.81% 248.57% 117.14% 438.10% 313.33% 197.14% 100.00%
DPS 0.00 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% 0.00% 100.00% - - -
NAPS 0.1800 0.1650 0.1650 0.1550 0.1400 0.1350 0.1250 29.30%
  QoQ % 9.09% 0.00% 6.45% 10.71% 3.70% 8.00% -
  Horiz. % 144.00% 132.00% 132.00% 124.00% 112.00% 108.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/01/13 31/10/12 31/07/12 -
Price 2.6000 1.7600 1.3900 0.9950 0.9450 0.8800 0.7700 -
P/RPS 4.03 4.25 6.96 1.55 1.86 2.60 4.72 -10.54%
  QoQ % -5.18% -38.94% 349.03% -16.67% -28.46% -44.92% -
  Horiz. % 85.38% 90.04% 147.46% 32.84% 39.41% 55.08% 100.00%
P/EPS 32.29 33.67 56.58 10.82 14.36 21.27 36.57 -8.40%
  QoQ % -4.10% -40.49% 422.92% -24.65% -32.49% -41.84% -
  Horiz. % 88.30% 92.07% 154.72% 29.59% 39.27% 58.16% 100.00%
EY 3.10 2.97 1.77 9.25 6.96 4.70 2.73 9.37%
  QoQ % 4.38% 67.80% -80.86% 32.90% 48.09% 72.16% -
  Horiz. % 113.55% 108.79% 64.84% 338.83% 254.95% 172.16% 100.00%
DY 0.00 0.00 0.00 2.01 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 7.22 5.33 4.21 3.21 3.38 3.26 3.08 82.27%
  QoQ % 35.46% 26.60% 31.15% -5.03% 3.68% 5.84% -
  Horiz. % 234.42% 173.05% 136.69% 104.22% 109.74% 105.84% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Date 19/02/14 25/11/13 20/08/13 29/05/13 19/03/13 14/12/12 13/09/12 -
Price 2.8000 2.4000 1.7500 1.4000 1.0100 0.8700 0.8300 -
P/RPS 4.34 5.80 8.76 2.18 1.98 2.57 5.09 -10.62%
  QoQ % -25.17% -33.79% 301.83% 10.10% -22.96% -49.51% -
  Horiz. % 85.27% 113.95% 172.10% 42.83% 38.90% 50.49% 100.00%
P/EPS 34.77 45.91 71.24 15.22 15.35 21.03 39.41 -8.45%
  QoQ % -24.26% -35.56% 368.07% -0.85% -27.01% -46.64% -
  Horiz. % 88.23% 116.49% 180.77% 38.62% 38.95% 53.36% 100.00%
EY 2.88 2.18 1.40 6.57 6.51 4.76 2.54 9.26%
  QoQ % 32.11% 55.71% -78.69% 0.92% 36.76% 87.40% -
  Horiz. % 113.39% 85.83% 55.12% 258.66% 256.30% 187.40% 100.00%
DY 0.00 0.00 0.00 1.43 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 7.78 7.27 5.30 4.52 3.61 3.22 3.32 82.22%
  QoQ % 7.02% 37.17% 17.26% 25.21% 12.11% -3.01% -
  Horiz. % 234.34% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【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?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers