Highlights

[BOILERM] QoQ Cumulative Quarter Result on 2011-10-31 [#2]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 16-Dec-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
Quarter 31-Oct-2011  [#2]
Profit Trend QoQ -     89.05%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 149,657 - 106,541 71,718 35,147 120,155 88,263 52.74%
  QoQ % 0.00% 0.00% 48.56% 104.05% -70.75% 36.13% -
  Horiz. % 169.56% 0.00% 120.71% 81.25% 39.82% 136.13% 100.00%
PBT 22,237 - 14,866 9,468 4,839 18,021 13,506 49.18%
  QoQ % 0.00% 0.00% 57.01% 95.66% -73.15% 33.43% -
  Horiz. % 164.65% 0.00% 110.07% 70.10% 35.83% 133.43% 100.00%
Tax -2,960 - -3,671 -2,245 -1,287 -4,134 -2,914 1.26%
  QoQ % 0.00% 0.00% -63.52% -74.44% 68.87% -41.87% -
  Horiz. % 101.58% 0.00% 125.98% 77.04% 44.17% 141.87% 100.00%
NP 19,277 - 11,195 7,223 3,552 13,887 10,592 61.67%
  QoQ % 0.00% 0.00% 54.99% 103.35% -74.42% 31.11% -
  Horiz. % 182.00% 0.00% 105.69% 68.19% 33.53% 131.11% 100.00%
NP to SH 19,277 - 11,195 6,855 3,626 19,233 15,449 19.43%
  QoQ % 0.00% 0.00% 63.31% 89.05% -81.15% 24.49% -
  Horiz. % 124.78% 0.00% 72.46% 44.37% 23.47% 124.49% 100.00%
Tax Rate 13.31 % - % 24.69 % 23.71 % 26.60 % 22.94 % 21.58 % -32.14%
  QoQ % 0.00% 0.00% 4.13% -10.86% 15.95% 6.30% -
  Horiz. % 61.68% 0.00% 114.41% 109.87% 123.26% 106.30% 100.00%
Total Cost 130,380 - 95,346 64,495 31,595 106,268 77,671 51.52%
  QoQ % 0.00% 0.00% 47.83% 104.13% -70.27% 36.82% -
  Horiz. % 167.86% 0.00% 122.76% 83.04% 40.68% 136.82% 100.00%
Net Worth 59,340 59,340 51,600 44,067 46,440 43,860 42,281 31.24%
  QoQ % 0.00% 15.00% 17.09% -5.11% 5.88% 3.73% -
  Horiz. % 140.35% 140.35% 122.04% 104.22% 109.84% 103.73% 100.00%
Dividend
30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div 7,095 - 3,225 3,060 3,225 - - -
  QoQ % 0.00% 0.00% 5.38% -5.11% 0.00% 0.00% -
  Horiz. % 220.00% 0.00% 100.00% 94.89% 100.00% - -
Div Payout % 36.81 % - % 28.81 % 44.64 % 88.94 % - % - % -
  QoQ % 0.00% 0.00% -35.46% -49.81% 0.00% 0.00% -
  Horiz. % 41.39% 0.00% 32.39% 50.19% 100.00% - -
Equity
30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 59,340 59,340 51,600 44,067 46,440 43,860 42,281 31.24%
  QoQ % 0.00% 15.00% 17.09% -5.11% 5.88% 3.73% -
  Horiz. % 140.35% 140.35% 122.04% 104.22% 109.84% 103.73% 100.00%
NOSH 258,000 258,000 258,000 244,821 258,000 258,000 325,242 -16.96%
  QoQ % 0.00% 0.00% 5.38% -5.11% 0.00% -20.67% -
  Horiz. % 79.33% 79.33% 79.33% 75.27% 79.33% 79.33% 100.00%
Ratio Analysis
30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 12.88 % - % 10.51 % 10.07 % 10.11 % 11.56 % 12.00 % 5.84%
  QoQ % 0.00% 0.00% 4.37% -0.40% -12.54% -3.67% -
  Horiz. % 107.33% 0.00% 87.58% 83.92% 84.25% 96.33% 100.00%
ROE 32.49 % - % 21.70 % 15.56 % 7.81 % 43.85 % 36.54 % -8.99%
  QoQ % 0.00% 0.00% 39.46% 99.23% -82.19% 20.01% -
  Horiz. % 88.92% 0.00% 59.39% 42.58% 21.37% 120.01% 100.00%
Per Share
30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 58.01 - 41.29 29.29 13.62 46.57 27.14 83.92%
  QoQ % 0.00% 0.00% 40.97% 115.05% -70.75% 71.59% -
  Horiz. % 213.74% 0.00% 152.14% 107.92% 50.18% 171.59% 100.00%
EPS 7.47 - 4.34 2.80 1.38 6.21 4.75 43.79%
  QoQ % 0.00% 0.00% 55.00% 102.90% -77.78% 30.74% -
  Horiz. % 157.26% 0.00% 91.37% 58.95% 29.05% 130.74% 100.00%
DPS 2.75 - 1.25 1.25 1.25 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 220.00% 0.00% 100.00% 100.00% 100.00% - -
NAPS 0.2300 0.2300 0.2000 0.1800 0.1800 0.1700 0.1300 58.04%
  QoQ % 0.00% 15.00% 11.11% 0.00% 5.88% 30.77% -
  Horiz. % 176.92% 176.92% 153.85% 138.46% 138.46% 130.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 29.00 - 20.65 13.90 6.81 23.29 17.11 52.69%
  QoQ % 0.00% 0.00% 48.56% 104.11% -70.76% 36.12% -
  Horiz. % 169.49% 0.00% 120.69% 81.24% 39.80% 136.12% 100.00%
EPS 3.74 - 2.17 1.33 0.70 3.73 2.99 19.67%
  QoQ % 0.00% 0.00% 63.16% 90.00% -81.23% 24.75% -
  Horiz. % 125.08% 0.00% 72.58% 44.48% 23.41% 124.75% 100.00%
DPS 1.38 - 0.63 0.59 0.63 0.00 0.00 -
  QoQ % 0.00% 0.00% 6.78% -6.35% 0.00% 0.00% -
  Horiz. % 219.05% 0.00% 100.00% 93.65% 100.00% - -
NAPS 0.1150 0.1150 0.1000 0.0854 0.0900 0.0850 0.0819 31.30%
  QoQ % 0.00% 15.00% 17.10% -5.11% 5.88% 3.79% -
  Horiz. % 140.42% 140.42% 122.10% 104.27% 109.89% 103.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 30/04/12 30/03/12 31/01/12 31/10/11 29/07/11 - - -
Price 0.7650 0.7950 0.8000 0.6550 0.6500 0.0000 0.0000 -
P/RPS 1.32 0.00 1.94 2.24 4.77 0.00 0.00 -
  QoQ % 0.00% 0.00% -13.39% -53.04% 0.00% 0.00% -
  Horiz. % 27.67% 0.00% 40.67% 46.96% 100.00% - -
P/EPS 10.24 0.00 18.44 23.39 46.25 0.00 0.00 -
  QoQ % 0.00% 0.00% -21.16% -49.43% 0.00% 0.00% -
  Horiz. % 22.14% 0.00% 39.87% 50.57% 100.00% - -
EY 9.77 0.00 5.42 4.27 2.16 0.00 0.00 -
  QoQ % 0.00% 0.00% 26.93% 97.69% 0.00% 0.00% -
  Horiz. % 452.31% 0.00% 250.93% 197.69% 100.00% - -
DY 3.59 0.00 1.56 1.91 1.92 0.00 0.00 -
  QoQ % 0.00% 0.00% -18.32% -0.52% 0.00% 0.00% -
  Horiz. % 186.98% 0.00% 81.25% 99.48% 100.00% - -
P/NAPS 3.33 3.46 4.00 3.64 3.61 0.00 0.00 -
  QoQ % -3.76% -13.50% 9.89% 0.83% 0.00% 0.00% -
  Horiz. % 92.24% 95.84% 110.80% 100.83% 100.00% - -
Price Multiplier on Announcement Date
30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 28/06/12 - 22/03/12 16/12/11 23/09/11 24/06/11 - -
Price 0.7700 0.0000 0.8000 0.8450 0.5950 0.6950 0.0000 -
P/RPS 1.33 0.00 1.94 2.88 4.37 1.49 0.00 -
  QoQ % 0.00% 0.00% -32.64% -34.10% 193.29% 0.00% -
  Horiz. % 89.26% 0.00% 130.20% 193.29% 293.29% 100.00% -
P/EPS 10.31 0.00 18.44 30.18 42.34 9.32 0.00 -
  QoQ % 0.00% 0.00% -38.90% -28.72% 354.29% 0.00% -
  Horiz. % 110.62% 0.00% 197.85% 323.82% 454.29% 100.00% -
EY 9.70 0.00 5.42 3.31 2.36 10.73 0.00 -
  QoQ % 0.00% 0.00% 63.75% 40.25% -78.01% 0.00% -
  Horiz. % 90.40% 0.00% 50.51% 30.85% 21.99% 100.00% -
DY 3.57 0.00 1.56 1.48 2.10 0.00 0.00 -
  QoQ % 0.00% 0.00% 5.41% -29.52% 0.00% 0.00% -
  Horiz. % 170.00% 0.00% 74.29% 70.48% 100.00% - -
P/NAPS 3.35 0.00 4.00 4.69 3.31 4.09 0.00 -
  QoQ % 0.00% 0.00% -14.71% 41.69% -19.07% 0.00% -
  Horiz. % 81.91% 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.
 


 

226  256  481  1310 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-C7K 0.295+0.02 
 XDL-WD 0.0150.00 
 SUPERMX 1.62+0.10 
 XDL 0.165+0.005 
 COMCORP 0.225+0.135 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers