Highlights

[BOILERM] QoQ Quarter Result on 2013-01-31 [#3]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 19-Mar-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Jan-2013  [#3]
Profit Trend QoQ -     20.26%    YoY -     58.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 CAGR
Revenue 55,294 51,530 34,553 44,031 45,203 42,047 - -
  QoQ % 7.30% 49.13% -21.53% -2.59% 7.51% 0.00% -
  Horiz. % 131.51% 122.55% 82.18% 104.72% 107.51% 100.00% -
PBT 9,646 8,521 7,610 8,069 7,161 7,353 - -
  QoQ % 13.20% 11.97% -5.69% 12.68% -2.61% 0.00% -
  Horiz. % 131.18% 115.88% 103.50% 109.74% 97.39% 100.00% -
Tax -2,496 -2,183 -852 -1,766 -1,920 -1,920 - -
  QoQ % -14.34% -156.22% 51.76% 8.02% 0.00% 0.00% -
  Horiz. % 130.00% 113.70% 44.38% 91.98% 100.00% 100.00% -
NP 7,150 6,338 6,758 6,303 5,241 5,433 - -
  QoQ % 12.81% -6.21% 7.22% 20.26% -3.53% 0.00% -
  Horiz. % 131.60% 116.66% 124.39% 116.01% 96.47% 100.00% -
NP to SH 7,150 6,338 6,758 6,303 5,241 5,433 - -
  QoQ % 12.81% -6.21% 7.22% 20.26% -3.53% 0.00% -
  Horiz. % 131.60% 116.66% 124.39% 116.01% 96.47% 100.00% -
Tax Rate 25.88 % 25.62 % 11.20 % 21.89 % 26.81 % 26.11 % - % -
  QoQ % 1.01% 128.75% -48.84% -18.35% 2.68% 0.00% -
  Horiz. % 99.12% 98.12% 42.90% 83.84% 102.68% 100.00% -
Total Cost 48,144 45,192 27,795 37,728 39,962 36,614 - -
  QoQ % 6.53% 62.59% -26.33% -5.59% 9.14% 0.00% -
  Horiz. % 131.49% 123.43% 75.91% 103.04% 109.14% 100.00% -
Net Worth 85,140 85,140 79,980 72,240 69,660 64,500 - -
  QoQ % 0.00% 6.45% 10.71% 3.70% 8.00% 0.00% -
  Horiz. % 132.00% 132.00% 124.00% 112.00% 108.00% 100.00% -
Dividend
30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 CAGR
Div - - 5,160 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 76.35 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 CAGR
Net Worth 85,140 85,140 79,980 72,240 69,660 64,500 - -
  QoQ % 0.00% 6.45% 10.71% 3.70% 8.00% 0.00% -
  Horiz. % 132.00% 132.00% 124.00% 112.00% 108.00% 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
30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 CAGR
NP Margin 12.93 % 12.30 % 19.56 % 14.31 % 11.59 % 12.92 % - % -
  QoQ % 5.12% -37.12% 36.69% 23.47% -10.29% 0.00% -
  Horiz. % 100.08% 95.20% 151.39% 110.76% 89.71% 100.00% -
ROE 8.40 % 7.44 % 8.45 % 8.73 % 7.52 % 8.42 % - % -
  QoQ % 12.90% -11.95% -3.21% 16.09% -10.69% 0.00% -
  Horiz. % 99.76% 88.36% 100.36% 103.68% 89.31% 100.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 CAGR
RPS 21.43 19.97 13.39 17.07 17.52 16.30 - -
  QoQ % 7.31% 49.14% -21.56% -2.57% 7.48% 0.00% -
  Horiz. % 131.47% 122.52% 82.15% 104.72% 107.48% 100.00% -
EPS 2.77 2.46 2.62 2.44 2.03 2.11 - -
  QoQ % 12.60% -6.11% 7.38% 20.20% -3.79% 0.00% -
  Horiz. % 131.28% 116.59% 124.17% 115.64% 96.21% 100.00% -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.3300 0.3300 0.3100 0.2800 0.2700 0.2500 - -
  QoQ % 0.00% 6.45% 10.71% 3.70% 8.00% 0.00% -
  Horiz. % 132.00% 132.00% 124.00% 112.00% 108.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 CAGR
RPS 10.72 9.99 6.70 8.53 8.76 8.15 - -
  QoQ % 7.31% 49.10% -21.45% -2.63% 7.48% 0.00% -
  Horiz. % 131.53% 122.58% 82.21% 104.66% 107.48% 100.00% -
EPS 1.39 1.23 1.31 1.22 1.02 1.05 - -
  QoQ % 13.01% -6.11% 7.38% 19.61% -2.86% 0.00% -
  Horiz. % 132.38% 117.14% 124.76% 116.19% 97.14% 100.00% -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.1650 0.1650 0.1550 0.1400 0.1350 0.1250 - -
  QoQ % 0.00% 6.45% 10.71% 3.70% 8.00% 0.00% -
  Horiz. % 132.00% 132.00% 124.00% 112.00% 108.00% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/01/13 31/10/12 31/07/12 29/06/12 -
Price 1.7600 1.3900 0.9950 0.9450 0.8800 0.7700 0.7800 -
P/RPS 8.21 6.96 7.43 5.54 5.02 4.72 0.00 -
  QoQ % 17.96% -6.33% 34.12% 10.36% 6.36% 0.00% -
  Horiz. % 173.94% 147.46% 157.42% 117.37% 106.36% 100.00% -
P/EPS 63.51 56.58 37.99 38.68 43.32 36.57 0.00 -
  QoQ % 12.25% 48.93% -1.78% -10.71% 18.46% 0.00% -
  Horiz. % 173.67% 154.72% 103.88% 105.77% 118.46% 100.00% -
EY 1.57 1.77 2.63 2.59 2.31 2.73 0.00 -
  QoQ % -11.30% -32.70% 1.54% 12.12% -15.38% 0.00% -
  Horiz. % 57.51% 64.84% 96.34% 94.87% 84.62% 100.00% -
DY 0.00 0.00 2.01 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 5.33 4.21 3.21 3.38 3.26 3.08 0.00 -
  QoQ % 26.60% 31.15% -5.03% 3.68% 5.84% 0.00% -
  Horiz. % 173.05% 136.69% 104.22% 109.74% 105.84% 100.00% -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 CAGR
Date 25/11/13 20/08/13 29/05/13 19/03/13 14/12/12 13/09/12 - -
Price 2.4000 1.7500 1.4000 1.0100 0.8700 0.8300 0.0000 -
P/RPS 11.20 8.76 10.45 5.92 4.97 5.09 0.00 -
  QoQ % 27.85% -16.17% 76.52% 19.11% -2.36% 0.00% -
  Horiz. % 220.04% 172.10% 205.30% 116.31% 97.64% 100.00% -
P/EPS 86.60 71.24 53.45 41.34 42.83 39.41 0.00 -
  QoQ % 21.56% 33.28% 29.29% -3.48% 8.68% 0.00% -
  Horiz. % 219.74% 180.77% 135.63% 104.90% 108.68% 100.00% -
EY 1.15 1.40 1.87 2.42 2.33 2.54 0.00 -
  QoQ % -17.86% -25.13% -22.73% 3.86% -8.27% 0.00% -
  Horiz. % 45.28% 55.12% 73.62% 95.28% 91.73% 100.00% -
DY 0.00 0.00 1.43 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 7.27 5.30 4.52 3.61 3.22 3.32 0.00 -
  QoQ % 37.17% 17.26% 25.21% 12.11% -3.01% 0.00% -
  Horiz. % 218.98% 159.64% 136.14% 108.73% 96.99% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
3. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
4. Jaks Resources - Higher Expected Investment Returns from JHDP ? DK66
5. Am I a Chinese Chauvinistic? Sslee blog
6. Cutting Your Losses Our Investment Journey
7. Sun Is Shining For Palm Oil Stock BFM Podcast
8. Stocks on Radar - Inari Amertron (0166) AmInvest Research Reports
Partners & Brokers