Highlights

[BOILERM] QoQ Quarter Result on 2012-04-30 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 28-Jun-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
Quarter 30-Apr-2012  [#4]
Profit Trend QoQ -     - %    YoY -     113.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 CAGR
Revenue 45,203 42,047 - 43,116 - 34,823 36,571 23.53%
  QoQ % 7.51% 0.00% 0.00% 0.00% 0.00% -4.78% -
  Horiz. % 123.60% 114.97% 0.00% 117.90% 0.00% 95.22% 100.00%
PBT 7,161 7,353 - 7,371 - 5,398 4,629 54.51%
  QoQ % -2.61% 0.00% 0.00% 0.00% 0.00% 16.61% -
  Horiz. % 154.70% 158.85% 0.00% 159.24% 0.00% 116.61% 100.00%
Tax -1,920 -1,920 - 711 - -1,426 -958 100.04%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -48.85% -
  Horiz. % 200.42% 200.42% 0.00% -74.22% 0.00% 148.85% 100.00%
NP 5,241 5,433 - 8,082 - 3,972 3,671 42.63%
  QoQ % -3.53% 0.00% 0.00% 0.00% 0.00% 8.20% -
  Horiz. % 142.77% 148.00% 0.00% 220.16% 0.00% 108.20% 100.00%
NP to SH 5,241 5,433 - 8,082 - 3,972 3,229 62.10%
  QoQ % -3.53% 0.00% 0.00% 0.00% 0.00% 23.01% -
  Horiz. % 162.31% 168.26% 0.00% 250.29% 0.00% 123.01% 100.00%
Tax Rate 26.81 % 26.11 % - % -9.65 % - % 26.42 % 20.70 % 29.43%
  QoQ % 2.68% 0.00% 0.00% 0.00% 0.00% 27.63% -
  Horiz. % 129.52% 126.14% 0.00% -46.62% 0.00% 127.63% 100.00%
Total Cost 39,962 36,614 - 35,034 - 30,851 32,900 21.40%
  QoQ % 9.14% 0.00% 0.00% 0.00% 0.00% -6.23% -
  Horiz. % 121.47% 111.29% 0.00% 106.49% 0.00% 93.77% 100.00%
Net Worth 69,660 64,500 - 59,340 59,340 51,600 40,930 69.94%
  QoQ % 8.00% 0.00% 0.00% 0.00% 15.00% 26.07% -
  Horiz. % 170.19% 157.58% 0.00% 144.98% 144.98% 126.07% 100.00%
Dividend
31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 CAGR
Div - - - 3,870 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 47.88 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 CAGR
Net Worth 69,660 64,500 - 59,340 59,340 51,600 40,930 69.94%
  QoQ % 8.00% 0.00% 0.00% 0.00% 15.00% 26.07% -
  Horiz. % 170.19% 157.58% 0.00% 144.98% 144.98% 126.07% 100.00%
NOSH 258,000 258,000 258,000 258,000 258,000 258,000 227,394 13.42%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 13.46% -
  Horiz. % 113.46% 113.46% 113.46% 113.46% 113.46% 113.46% 100.00%
Ratio Analysis
31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 CAGR
NP Margin 11.59 % 12.92 % - % 18.74 % - % 11.41 % 10.04 % 15.39%
  QoQ % -10.29% 0.00% 0.00% 0.00% 0.00% 13.65% -
  Horiz. % 115.44% 128.69% 0.00% 186.65% 0.00% 113.65% 100.00%
ROE 7.52 % 8.42 % - % 13.62 % - % 7.70 % 7.89 % -4.68%
  QoQ % -10.69% 0.00% 0.00% 0.00% 0.00% -2.41% -
  Horiz. % 95.31% 106.72% 0.00% 172.62% 0.00% 97.59% 100.00%
Per Share
31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 CAGR
RPS 17.52 16.30 - 16.71 - 13.50 16.08 8.93%
  QoQ % 7.48% 0.00% 0.00% 0.00% 0.00% -16.04% -
  Horiz. % 108.96% 101.37% 0.00% 103.92% 0.00% 83.96% 100.00%
EPS 2.03 2.11 - 3.13 - 1.54 1.42 42.82%
  QoQ % -3.79% 0.00% 0.00% 0.00% 0.00% 8.45% -
  Horiz. % 142.96% 148.59% 0.00% 220.42% 0.00% 108.45% 100.00%
DPS 0.00 0.00 - 1.50 - 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 0.2700 0.2500 - 0.2300 0.2300 0.2000 0.1800 49.83%
  QoQ % 8.00% 0.00% 0.00% 0.00% 15.00% 11.11% -
  Horiz. % 150.00% 138.89% 0.00% 127.78% 127.78% 111.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 CAGR
RPS 8.76 8.15 - 8.36 - 6.75 7.09 23.48%
  QoQ % 7.48% 0.00% 0.00% 0.00% 0.00% -4.80% -
  Horiz. % 123.55% 114.95% 0.00% 117.91% 0.00% 95.20% 100.00%
EPS 1.02 1.05 - 1.57 - 0.77 0.63 61.69%
  QoQ % -2.86% 0.00% 0.00% 0.00% 0.00% 22.22% -
  Horiz. % 161.90% 166.67% 0.00% 249.21% 0.00% 122.22% 100.00%
DPS 0.00 0.00 - 0.75 - 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 0.1350 0.1250 - 0.1150 0.1150 0.1000 0.0793 69.99%
  QoQ % 8.00% 0.00% 0.00% 0.00% 15.00% 26.10% -
  Horiz. % 170.24% 157.63% 0.00% 145.02% 145.02% 126.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 CAGR
Date 31/10/12 31/07/12 29/06/12 30/04/12 30/03/12 31/01/12 31/10/11 -
Price 0.8800 0.7700 0.7800 0.7650 0.7950 0.8000 0.6550 -
P/RPS 5.02 4.72 0.00 4.58 0.00 5.93 4.07 23.27%
  QoQ % 6.36% 0.00% 0.00% 0.00% 0.00% 45.70% -
  Horiz. % 123.34% 115.97% 0.00% 112.53% 0.00% 145.70% 100.00%
P/EPS 43.32 36.57 0.00 24.42 0.00 51.96 46.13 -6.08%
  QoQ % 18.46% 0.00% 0.00% 0.00% 0.00% 12.64% -
  Horiz. % 93.91% 79.28% 0.00% 52.94% 0.00% 112.64% 100.00%
EY 2.31 2.73 0.00 4.09 0.00 1.92 2.17 6.43%
  QoQ % -15.38% 0.00% 0.00% 0.00% 0.00% -11.52% -
  Horiz. % 106.45% 125.81% 0.00% 188.48% 0.00% 88.48% 100.00%
DY 0.00 0.00 0.00 1.96 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 3.26 3.08 0.00 3.33 3.46 4.00 3.64 -10.41%
  QoQ % 5.84% 0.00% 0.00% -3.76% -13.50% 9.89% -
  Horiz. % 89.56% 84.62% 0.00% 91.48% 95.05% 109.89% 100.00%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 CAGR
Date 14/12/12 13/09/12 - 28/06/12 - 22/03/12 16/12/11 -
Price 0.8700 0.8300 0.0000 0.7700 0.0000 0.8000 0.8450 -
P/RPS 4.97 5.09 0.00 4.61 0.00 5.93 5.25 -5.32%
  QoQ % -2.36% 0.00% 0.00% 0.00% 0.00% 12.95% -
  Horiz. % 94.67% 96.95% 0.00% 87.81% 0.00% 112.95% 100.00%
P/EPS 42.83 39.41 0.00 24.58 0.00 51.96 59.51 -27.96%
  QoQ % 8.68% 0.00% 0.00% 0.00% 0.00% -12.69% -
  Horiz. % 71.97% 66.22% 0.00% 41.30% 0.00% 87.31% 100.00%
EY 2.33 2.54 0.00 4.07 0.00 1.92 1.68 38.57%
  QoQ % -8.27% 0.00% 0.00% 0.00% 0.00% 14.29% -
  Horiz. % 138.69% 151.19% 0.00% 242.26% 0.00% 114.29% 100.00%
DY 0.00 0.00 0.00 1.95 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 3.22 3.32 0.00 3.35 0.00 4.00 4.69 -31.27%
  QoQ % -3.01% 0.00% 0.00% 0.00% 0.00% -14.71% -
  Horiz. % 68.66% 70.79% 0.00% 71.43% 0.00% 85.29% 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