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.
 


 

200  114  445  1503 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 KHEESAN 0.525+0.045 
 NEXGRAM 0.010.00 
 TDM 0.265+0.02 
 EKOVEST 0.805+0.005 
 RSAWIT 0.29+0.015 
 HSI-C7K 0.255+0.015 
 SAPNRG 0.2650.00 
 DOLPHIN 0.15+0.015 
 KNM-WB 0.075-0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers