Highlights

[BOILERM] QoQ Quarter Result on 2012-01-31 [#0]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 22-Mar-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
31-Jan-2012
Profit Trend QoQ -     23.01%    YoY -     40.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue - 43,116 - 34,823 36,571 35,147 31,892 -
  QoQ % 0.00% 0.00% 0.00% -4.78% 4.05% 10.21% -
  Horiz. % 0.00% 135.19% 0.00% 109.19% 114.67% 110.21% 100.00%
PBT - 7,371 - 5,398 4,629 4,839 4,515 -
  QoQ % 0.00% 0.00% 0.00% 16.61% -4.34% 7.18% -
  Horiz. % 0.00% 163.26% 0.00% 119.56% 102.52% 107.18% 100.00%
Tax - 711 - -1,426 -958 -1,287 -1,220 -
  QoQ % 0.00% 0.00% 0.00% -48.85% 25.56% -5.49% -
  Horiz. % 0.00% -58.28% 0.00% 116.89% 78.52% 105.49% 100.00%
NP - 8,082 - 3,972 3,671 3,552 3,295 -
  QoQ % 0.00% 0.00% 0.00% 8.20% 3.35% 7.80% -
  Horiz. % 0.00% 245.28% 0.00% 120.55% 111.41% 107.80% 100.00%
NP to SH - 8,082 - 3,972 3,229 3,626 3,784 -
  QoQ % 0.00% 0.00% 0.00% 23.01% -10.95% -4.18% -
  Horiz. % 0.00% 213.58% 0.00% 104.97% 85.33% 95.82% 100.00%
Tax Rate - % -9.65 % - % 26.42 % 20.70 % 26.60 % 27.02 % -
  QoQ % 0.00% 0.00% 0.00% 27.63% -22.18% -1.55% -
  Horiz. % 0.00% -35.71% 0.00% 97.78% 76.61% 98.45% 100.00%
Total Cost - 35,034 - 30,851 32,900 31,595 28,597 -
  QoQ % 0.00% 0.00% 0.00% -6.23% 4.13% 10.48% -
  Horiz. % 0.00% 122.51% 0.00% 107.88% 115.05% 110.48% 100.00%
Net Worth - 59,340 59,340 51,600 40,930 46,440 43,860 -
  QoQ % 0.00% 0.00% 15.00% 26.07% -11.86% 5.88% -
  Horiz. % 0.00% 135.29% 135.29% 117.65% 93.32% 105.88% 100.00%
Dividend
30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - 3,870 - - - 3,225 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 120.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 47.88 % - % - % - % 88.94 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 53.83% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth - 59,340 59,340 51,600 40,930 46,440 43,860 -
  QoQ % 0.00% 0.00% 15.00% 26.07% -11.86% 5.88% -
  Horiz. % 0.00% 135.29% 135.29% 117.65% 93.32% 105.88% 100.00%
NOSH 258,000 258,000 258,000 258,000 227,394 258,000 258,000 -
  QoQ % 0.00% 0.00% 0.00% 13.46% -11.86% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 88.14% 100.00% 100.00%
Ratio Analysis
30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin - % 18.74 % - % 11.41 % 10.04 % 10.11 % 10.33 % -
  QoQ % 0.00% 0.00% 0.00% 13.65% -0.69% -2.13% -
  Horiz. % 0.00% 181.41% 0.00% 110.45% 97.19% 97.87% 100.00%
ROE - % 13.62 % - % 7.70 % 7.89 % 7.81 % 8.63 % -
  QoQ % 0.00% 0.00% 0.00% -2.41% 1.02% -9.50% -
  Horiz. % 0.00% 157.82% 0.00% 89.22% 91.43% 90.50% 100.00%
Per Share
30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS - 16.71 - 13.50 16.08 13.62 12.36 -
  QoQ % 0.00% 0.00% 0.00% -16.04% 18.06% 10.19% -
  Horiz. % 0.00% 135.19% 0.00% 109.22% 130.10% 110.19% 100.00%
EPS - 3.13 - 1.54 1.42 1.38 1.47 -
  QoQ % 0.00% 0.00% 0.00% 8.45% 2.90% -6.12% -
  Horiz. % 0.00% 212.93% 0.00% 104.76% 96.60% 93.88% 100.00%
DPS - 1.50 - 0.00 0.00 1.25 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 120.00% 0.00% 0.00% 0.00% 100.00% -
NAPS - 0.2300 0.2300 0.2000 0.1800 0.1800 0.1700 -
  QoQ % 0.00% 0.00% 15.00% 11.11% 0.00% 5.88% -
  Horiz. % 0.00% 135.29% 135.29% 117.65% 105.88% 105.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS - 8.36 - 6.75 7.09 6.81 6.18 -
  QoQ % 0.00% 0.00% 0.00% -4.80% 4.11% 10.19% -
  Horiz. % 0.00% 135.28% 0.00% 109.22% 114.72% 110.19% 100.00%
EPS - 1.57 - 0.77 0.63 0.70 0.73 -
  QoQ % 0.00% 0.00% 0.00% 22.22% -10.00% -4.11% -
  Horiz. % 0.00% 215.07% 0.00% 105.48% 86.30% 95.89% 100.00%
DPS - 0.75 - 0.00 0.00 0.63 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 119.05% 0.00% 0.00% 0.00% 100.00% -
NAPS - 0.1150 0.1150 0.1000 0.0793 0.0900 0.0850 -
  QoQ % 0.00% 0.00% 15.00% 26.10% -11.89% 5.88% -
  Horiz. % 0.00% 135.29% 135.29% 117.65% 93.29% 105.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 29/06/12 30/04/12 30/03/12 31/01/12 31/10/11 29/07/11 - -
Price 0.7800 0.7650 0.7950 0.8000 0.6550 0.6500 0.0000 -
P/RPS 0.00 4.58 0.00 5.93 4.07 4.77 0.00 -
  QoQ % 0.00% 0.00% 0.00% 45.70% -14.68% 0.00% -
  Horiz. % 0.00% 96.02% 0.00% 124.32% 85.32% 100.00% -
P/EPS 0.00 24.42 0.00 51.96 46.13 46.25 0.00 -
  QoQ % 0.00% 0.00% 0.00% 12.64% -0.26% 0.00% -
  Horiz. % 0.00% 52.80% 0.00% 112.35% 99.74% 100.00% -
EY 0.00 4.09 0.00 1.92 2.17 2.16 0.00 -
  QoQ % 0.00% 0.00% 0.00% -11.52% 0.46% 0.00% -
  Horiz. % 0.00% 189.35% 0.00% 88.89% 100.46% 100.00% -
DY 0.00 1.96 0.00 0.00 0.00 1.92 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 102.08% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.00 3.33 3.46 4.00 3.64 3.61 0.00 -
  QoQ % 0.00% -3.76% -13.50% 9.89% 0.83% 0.00% -
  Horiz. % 0.00% 92.24% 95.84% 110.80% 100.83% 100.00% -
Price Multiplier on Announcement Date
30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date - 28/06/12 - 22/03/12 16/12/11 23/09/11 24/06/11 -
Price 0.0000 0.7700 0.0000 0.8000 0.8450 0.5950 0.6950 -
P/RPS 0.00 4.61 0.00 5.93 5.25 4.37 5.62 -
  QoQ % 0.00% 0.00% 0.00% 12.95% 20.14% -22.24% -
  Horiz. % 0.00% 82.03% 0.00% 105.52% 93.42% 77.76% 100.00%
P/EPS 0.00 24.58 0.00 51.96 59.51 42.34 47.39 -
  QoQ % 0.00% 0.00% 0.00% -12.69% 40.55% -10.66% -
  Horiz. % 0.00% 51.87% 0.00% 109.64% 125.58% 89.34% 100.00%
EY 0.00 4.07 0.00 1.92 1.68 2.36 2.11 -
  QoQ % 0.00% 0.00% 0.00% 14.29% -28.81% 11.85% -
  Horiz. % 0.00% 192.89% 0.00% 91.00% 79.62% 111.85% 100.00%
DY 0.00 1.95 0.00 0.00 0.00 2.10 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 92.86% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.00 3.35 0.00 4.00 4.69 3.31 4.09 -
  QoQ % 0.00% 0.00% 0.00% -14.71% 41.69% -19.07% -
  Horiz. % 0.00% 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.
 


 

208  120  436  1498 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 KHEESAN 0.525+0.045 
 NEXGRAM 0.010.00 
 TDM 0.265+0.02 
 KNM-WB 0.075-0.01 
 RSAWIT 0.295+0.02 
 EKOVEST 0.805+0.005 
 HSI-C7K 0.255+0.015 
 SAPNRG 0.2650.00 
 DOLPHIN 0.15+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers