Highlights

[BOILERM] QoQ Quarter Result on 2013-06-30 [#1]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 20-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     -6.21%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 CAGR
Revenue 75,539 59,657 55,294 51,530 34,553 44,031 45,203 43.80%
  QoQ % 26.62% 7.89% 7.30% 49.13% -21.53% -2.59% -
  Horiz. % 167.11% 131.98% 122.32% 114.00% 76.44% 97.41% 100.00%
PBT 10,197 9,816 9,646 8,521 7,610 8,069 7,161 28.40%
  QoQ % 3.88% 1.76% 13.20% 11.97% -5.69% 12.68% -
  Horiz. % 142.40% 137.08% 134.70% 118.99% 106.27% 112.68% 100.00%
Tax 44 -2,529 -2,496 -2,183 -852 -1,766 -1,920 -
  QoQ % 101.74% -1.32% -14.34% -156.22% 51.76% 8.02% -
  Horiz. % -2.29% 131.72% 130.00% 113.70% 44.38% 91.98% 100.00%
NP 10,241 7,287 7,150 6,338 6,758 6,303 5,241 60.62%
  QoQ % 40.54% 1.92% 12.81% -6.21% 7.22% 20.26% -
  Horiz. % 195.40% 139.04% 136.42% 120.93% 128.94% 120.26% 100.00%
NP to SH 10,241 7,287 7,150 6,338 6,758 6,303 5,241 60.62%
  QoQ % 40.54% 1.92% 12.81% -6.21% 7.22% 20.26% -
  Horiz. % 195.40% 139.04% 136.42% 120.93% 128.94% 120.26% 100.00%
Tax Rate -0.43 % 25.76 % 25.88 % 25.62 % 11.20 % 21.89 % 26.81 % -
  QoQ % -101.67% -0.46% 1.01% 128.75% -48.84% -18.35% -
  Horiz. % -1.60% 96.08% 96.53% 95.56% 41.78% 81.65% 100.00%
Total Cost 65,298 52,370 48,144 45,192 27,795 37,728 39,962 41.53%
  QoQ % 24.69% 8.78% 6.53% 62.59% -26.33% -5.59% -
  Horiz. % 163.40% 131.05% 120.47% 113.09% 69.55% 94.41% 100.00%
Net Worth 105,779 92,880 85,140 85,140 79,980 72,240 69,660 34.38%
  QoQ % 13.89% 9.09% 0.00% 6.45% 10.71% 3.70% -
  Horiz. % 151.85% 133.33% 122.22% 122.22% 114.81% 103.70% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 CAGR
Div 7,740 - - - 5,160 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 75.58 % - % - % - % 76.35 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 98.99% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 CAGR
Net Worth 105,779 92,880 85,140 85,140 79,980 72,240 69,660 34.38%
  QoQ % 13.89% 9.09% 0.00% 6.45% 10.71% 3.70% -
  Horiz. % 151.85% 133.33% 122.22% 122.22% 114.81% 103.70% 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 CAGR
NP Margin 13.56 % 12.21 % 12.93 % 12.30 % 19.56 % 14.31 % 11.59 % 11.74%
  QoQ % 11.06% -5.57% 5.12% -37.12% 36.69% 23.47% -
  Horiz. % 117.00% 105.35% 111.56% 106.13% 168.77% 123.47% 100.00%
ROE 9.68 % 7.85 % 8.40 % 7.44 % 8.45 % 8.73 % 7.52 % 19.56%
  QoQ % 23.31% -6.55% 12.90% -11.95% -3.21% 16.09% -
  Horiz. % 128.72% 104.39% 111.70% 98.94% 112.37% 116.09% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 CAGR
RPS 29.28 23.12 21.43 19.97 13.39 17.07 17.52 43.80%
  QoQ % 26.64% 7.89% 7.31% 49.14% -21.56% -2.57% -
  Horiz. % 167.12% 131.96% 122.32% 113.98% 76.43% 97.43% 100.00%
EPS 3.97 2.82 2.77 2.46 2.62 2.44 2.03 60.71%
  QoQ % 40.78% 1.81% 12.60% -6.11% 7.38% 20.20% -
  Horiz. % 195.57% 138.92% 136.45% 121.18% 129.06% 120.20% 100.00%
DPS 3.00 0.00 0.00 0.00 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.4100 0.3600 0.3300 0.3300 0.3100 0.2800 0.2700 34.38%
  QoQ % 13.89% 9.09% 0.00% 6.45% 10.71% 3.70% -
  Horiz. % 151.85% 133.33% 122.22% 122.22% 114.81% 103.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 CAGR
RPS 14.64 11.56 10.72 9.99 6.70 8.53 8.76 43.80%
  QoQ % 26.64% 7.84% 7.31% 49.10% -21.45% -2.63% -
  Horiz. % 167.12% 131.96% 122.37% 114.04% 76.48% 97.37% 100.00%
EPS 1.98 1.41 1.39 1.23 1.31 1.22 1.02 59.87%
  QoQ % 40.43% 1.44% 13.01% -6.11% 7.38% 19.61% -
  Horiz. % 194.12% 138.24% 136.27% 120.59% 128.43% 119.61% 100.00%
DPS 1.50 0.00 0.00 0.00 1.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.2050 0.1800 0.1650 0.1650 0.1550 0.1400 0.1350 34.38%
  QoQ % 13.89% 9.09% 0.00% 6.45% 10.71% 3.70% -
  Horiz. % 151.85% 133.33% 122.22% 122.22% 114.81% 103.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/01/13 31/10/12 -
Price 2.9500 2.6000 1.7600 1.3900 0.9950 0.9450 0.8800 -
P/RPS 10.08 11.24 8.21 6.96 7.43 5.54 5.02 63.74%
  QoQ % -10.32% 36.91% 17.96% -6.33% 34.12% 10.36% -
  Horiz. % 200.80% 223.90% 163.55% 138.65% 148.01% 110.36% 100.00%
P/EPS 74.32 92.05 63.51 56.58 37.99 38.68 43.32 46.49%
  QoQ % -19.26% 44.94% 12.25% 48.93% -1.78% -10.71% -
  Horiz. % 171.56% 212.49% 146.61% 130.61% 87.70% 89.29% 100.00%
EY 1.35 1.09 1.57 1.77 2.63 2.59 2.31 -31.61%
  QoQ % 23.85% -30.57% -11.30% -32.70% 1.54% 12.12% -
  Horiz. % 58.44% 47.19% 67.97% 76.62% 113.85% 112.12% 100.00%
DY 1.02 0.00 0.00 0.00 2.01 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.75% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 7.20 7.22 5.33 4.21 3.21 3.38 3.26 75.15%
  QoQ % -0.28% 35.46% 26.60% 31.15% -5.03% 3.68% -
  Horiz. % 220.86% 221.47% 163.50% 129.14% 98.47% 103.68% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 CAGR
Date 21/05/14 19/02/14 25/11/13 20/08/13 29/05/13 19/03/13 14/12/12 -
Price 3.0000 2.8000 2.4000 1.7500 1.4000 1.0100 0.8700 -
P/RPS 10.25 12.11 11.20 8.76 10.45 5.92 4.97 66.87%
  QoQ % -15.36% 8.12% 27.85% -16.17% 76.52% 19.11% -
  Horiz. % 206.24% 243.66% 225.35% 176.26% 210.26% 119.11% 100.00%
P/EPS 75.58 99.14 86.60 71.24 53.45 41.34 42.83 49.44%
  QoQ % -23.76% 14.48% 21.56% 33.28% 29.29% -3.48% -
  Horiz. % 176.47% 231.47% 202.19% 166.33% 124.80% 96.52% 100.00%
EY 1.32 1.01 1.15 1.40 1.87 2.42 2.33 -33.10%
  QoQ % 30.69% -12.17% -17.86% -25.13% -22.73% 3.86% -
  Horiz. % 56.65% 43.35% 49.36% 60.09% 80.26% 103.86% 100.00%
DY 1.00 0.00 0.00 0.00 1.43 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 69.93% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 7.32 7.78 7.27 5.30 4.52 3.61 3.22 78.77%
  QoQ % -5.91% 7.02% 37.17% 17.26% 25.21% 12.11% -
  Horiz. % 227.33% 241.61% 225.78% 164.60% 140.37% 112.11% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

476  362  566  685 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.115-0.015 
 KANGER 0.145-0.035 
 IRIS 0.325+0.045 
 BINTAI 0.665+0.13 
 INIX 0.26-0.025 
 MTOUCHE 0.06+0.01 
 CONNECT 0.165+0.025 
 DOLPHIN-WB 0.035+0.01 
 MTRONIC 0.0850.00 
 KSTAR 0.245+0.005 

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!

TOP ARTICLES

1. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
3. Supermax performance during H1N1 pandemic - Koon Yew Yin Koon Yew Yin's Blog
4. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
5. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
6. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
7. NTPM Bhd - Turnaround Completed, Massive Growth Soon? Investor diary
8. Top Glove 的末季利润飙16.4倍,赚取了RM1.29 billion,派息每股8.5sen! LayMing 部落格
PARTNERS & BROKERS