Highlights

[BOILERM] QoQ Quarter Result on 2012-06-30 [#1]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 20-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Jun-2012  [#1]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 CAGR
Revenue 44,031 45,203 42,047 - 43,116 - 34,823 26.36%
  QoQ % -2.59% 7.51% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 126.44% 129.81% 120.74% 0.00% 123.81% 0.00% 100.00%
PBT 8,069 7,161 7,353 - 7,371 - 5,398 49.32%
  QoQ % 12.68% -2.61% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 149.48% 132.66% 136.22% 0.00% 136.55% 0.00% 100.00%
Tax -1,766 -1,920 -1,920 - 711 - -1,426 23.77%
  QoQ % 8.02% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 123.84% 134.64% 134.64% 0.00% -49.86% 0.00% 100.00%
NP 6,303 5,241 5,433 - 8,082 - 3,972 58.49%
  QoQ % 20.26% -3.53% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 158.69% 131.95% 136.78% 0.00% 203.47% 0.00% 100.00%
NP to SH 6,303 5,241 5,433 - 8,082 - 3,972 58.49%
  QoQ % 20.26% -3.53% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 158.69% 131.95% 136.78% 0.00% 203.47% 0.00% 100.00%
Tax Rate 21.89 % 26.81 % 26.11 % - % -9.65 % - % 26.42 % -17.10%
  QoQ % -18.35% 2.68% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 82.85% 101.48% 98.83% 0.00% -36.53% 0.00% 100.00%
Total Cost 37,728 39,962 36,614 - 35,034 - 30,851 22.22%
  QoQ % -5.59% 9.14% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 122.29% 129.53% 118.68% 0.00% 113.56% 0.00% 100.00%
Net Worth 72,240 69,660 64,500 - 59,340 59,340 51,600 39.87%
  QoQ % 3.70% 8.00% 0.00% 0.00% 0.00% 15.00% -
  Horiz. % 140.00% 135.00% 125.00% 0.00% 115.00% 115.00% 100.00%
Dividend
31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 CAGR
Div - - - - 3,870 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - -
Equity
31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 CAGR
Net Worth 72,240 69,660 64,500 - 59,340 59,340 51,600 39.87%
  QoQ % 3.70% 8.00% 0.00% 0.00% 0.00% 15.00% -
  Horiz. % 140.00% 135.00% 125.00% 0.00% 115.00% 115.00% 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
31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 CAGR
NP Margin 14.31 % 11.59 % 12.92 % - % 18.74 % - % 11.41 % 25.34%
  QoQ % 23.47% -10.29% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.42% 101.58% 113.23% 0.00% 164.24% 0.00% 100.00%
ROE 8.73 % 7.52 % 8.42 % - % 13.62 % - % 7.70 % 13.34%
  QoQ % 16.09% -10.69% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 113.38% 97.66% 109.35% 0.00% 176.88% 0.00% 100.00%
Per Share
31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 CAGR
RPS 17.07 17.52 16.30 - 16.71 - 13.50 26.36%
  QoQ % -2.57% 7.48% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 126.44% 129.78% 120.74% 0.00% 123.78% 0.00% 100.00%
EPS 2.44 2.03 2.11 - 3.13 - 1.54 58.24%
  QoQ % 20.20% -3.79% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 158.44% 131.82% 137.01% 0.00% 203.25% 0.00% 100.00%
DPS 0.00 0.00 0.00 - 1.50 - 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.2800 0.2700 0.2500 - 0.2300 0.2300 0.2000 39.87%
  QoQ % 3.70% 8.00% 0.00% 0.00% 0.00% 15.00% -
  Horiz. % 140.00% 135.00% 125.00% 0.00% 115.00% 115.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 CAGR
RPS 8.53 8.76 8.15 - 8.36 - 6.75 26.29%
  QoQ % -2.63% 7.48% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 126.37% 129.78% 120.74% 0.00% 123.85% 0.00% 100.00%
EPS 1.22 1.02 1.05 - 1.57 - 0.77 58.24%
  QoQ % 19.61% -2.86% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 158.44% 132.47% 136.36% 0.00% 203.90% 0.00% 100.00%
DPS 0.00 0.00 0.00 - 0.75 - 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1400 0.1350 0.1250 - 0.1150 0.1150 0.1000 39.87%
  QoQ % 3.70% 8.00% 0.00% 0.00% 0.00% 15.00% -
  Horiz. % 140.00% 135.00% 125.00% 0.00% 115.00% 115.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 CAGR
Date 31/01/13 31/10/12 31/07/12 29/06/12 30/04/12 30/03/12 31/01/12 -
Price 0.9450 0.8800 0.7700 0.7800 0.7650 0.7950 0.8000 -
P/RPS 5.54 5.02 4.72 0.00 4.58 0.00 5.93 -6.56%
  QoQ % 10.36% 6.36% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 93.42% 84.65% 79.60% 0.00% 77.23% 0.00% 100.00%
P/EPS 38.68 43.32 36.57 0.00 24.42 0.00 51.96 -25.50%
  QoQ % -10.71% 18.46% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 74.44% 83.37% 70.38% 0.00% 47.00% 0.00% 100.00%
EY 2.59 2.31 2.73 0.00 4.09 0.00 1.92 34.79%
  QoQ % 12.12% -15.38% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 134.90% 120.31% 142.19% 0.00% 213.02% 0.00% 100.00%
DY 0.00 0.00 0.00 0.00 1.96 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 3.38 3.26 3.08 0.00 3.33 3.46 4.00 -15.46%
  QoQ % 3.68% 5.84% 0.00% 0.00% -3.76% -13.50% -
  Horiz. % 84.50% 81.50% 77.00% 0.00% 83.25% 86.50% 100.00%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 CAGR
Date 19/03/13 14/12/12 13/09/12 - 28/06/12 - 22/03/12 -
Price 1.0100 0.8700 0.8300 0.0000 0.7700 0.0000 0.8000 -
P/RPS 5.92 4.97 5.09 0.00 4.61 0.00 5.93 -0.17%
  QoQ % 19.11% -2.36% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.83% 83.81% 85.83% 0.00% 77.74% 0.00% 100.00%
P/EPS 41.34 42.83 39.41 0.00 24.58 0.00 51.96 -20.39%
  QoQ % -3.48% 8.68% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 79.56% 82.43% 75.85% 0.00% 47.31% 0.00% 100.00%
EY 2.42 2.33 2.54 0.00 4.07 0.00 1.92 25.96%
  QoQ % 3.86% -8.27% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 126.04% 121.35% 132.29% 0.00% 211.98% 0.00% 100.00%
DY 0.00 0.00 0.00 0.00 1.95 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 3.61 3.22 3.32 0.00 3.35 0.00 4.00 -9.72%
  QoQ % 12.11% -3.01% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.25% 80.50% 83.00% 0.00% 83.75% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers