Highlights

[BOILERM] QoQ Quarter Result on 2012-07-31 [#1]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 13-Sep-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 31-Jul-2012  [#1]
Profit Trend QoQ -     - %    YoY -     49.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 CAGR
Revenue 34,553 44,031 45,203 42,047 - 43,116 - -
  QoQ % -21.53% -2.59% 7.51% 0.00% 0.00% 0.00% -
  Horiz. % 80.14% 102.12% 104.84% 97.52% 0.00% 100.00% -
PBT 7,610 8,069 7,161 7,353 - 7,371 - -
  QoQ % -5.69% 12.68% -2.61% 0.00% 0.00% 0.00% -
  Horiz. % 103.24% 109.47% 97.15% 99.76% 0.00% 100.00% -
Tax -852 -1,766 -1,920 -1,920 - 711 - -
  QoQ % 51.76% 8.02% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -119.83% -248.38% -270.04% -270.04% 0.00% 100.00% -
NP 6,758 6,303 5,241 5,433 - 8,082 - -
  QoQ % 7.22% 20.26% -3.53% 0.00% 0.00% 0.00% -
  Horiz. % 83.62% 77.99% 64.85% 67.22% 0.00% 100.00% -
NP to SH 6,758 6,303 5,241 5,433 - 8,082 - -
  QoQ % 7.22% 20.26% -3.53% 0.00% 0.00% 0.00% -
  Horiz. % 83.62% 77.99% 64.85% 67.22% 0.00% 100.00% -
Tax Rate 11.20 % 21.89 % 26.81 % 26.11 % - % -9.65 % - % -
  QoQ % -48.84% -18.35% 2.68% 0.00% 0.00% 0.00% -
  Horiz. % -116.06% -226.84% -277.82% -270.57% 0.00% 100.00% -
Total Cost 27,795 37,728 39,962 36,614 - 35,034 - -
  QoQ % -26.33% -5.59% 9.14% 0.00% 0.00% 0.00% -
  Horiz. % 79.34% 107.69% 114.07% 104.51% 0.00% 100.00% -
Net Worth 79,980 72,240 69,660 64,500 - 59,340 59,340 34.78%
  QoQ % 10.71% 3.70% 8.00% 0.00% 0.00% 0.00% -
  Horiz. % 134.78% 121.74% 117.39% 108.70% 0.00% 100.00% 100.00%
Dividend
31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 CAGR
Div 5,160 - - - - 3,870 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % 76.35 % - % - % - % - % 47.88 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 159.46% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 CAGR
Net Worth 79,980 72,240 69,660 64,500 - 59,340 59,340 34.78%
  QoQ % 10.71% 3.70% 8.00% 0.00% 0.00% 0.00% -
  Horiz. % 134.78% 121.74% 117.39% 108.70% 0.00% 100.00% 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
31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 CAGR
NP Margin 19.56 % 14.31 % 11.59 % 12.92 % - % 18.74 % - % -
  QoQ % 36.69% 23.47% -10.29% 0.00% 0.00% 0.00% -
  Horiz. % 104.38% 76.36% 61.85% 68.94% 0.00% 100.00% -
ROE 8.45 % 8.73 % 7.52 % 8.42 % - % 13.62 % - % -
  QoQ % -3.21% 16.09% -10.69% 0.00% 0.00% 0.00% -
  Horiz. % 62.04% 64.10% 55.21% 61.82% 0.00% 100.00% -
Per Share
31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 CAGR
RPS 13.39 17.07 17.52 16.30 - 16.71 - -
  QoQ % -21.56% -2.57% 7.48% 0.00% 0.00% 0.00% -
  Horiz. % 80.13% 102.15% 104.85% 97.55% 0.00% 100.00% -
EPS 2.62 2.44 2.03 2.11 - 3.13 - -
  QoQ % 7.38% 20.20% -3.79% 0.00% 0.00% 0.00% -
  Horiz. % 83.71% 77.96% 64.86% 67.41% 0.00% 100.00% -
DPS 2.00 0.00 0.00 0.00 - 1.50 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.3100 0.2800 0.2700 0.2500 - 0.2300 0.2300 34.78%
  QoQ % 10.71% 3.70% 8.00% 0.00% 0.00% 0.00% -
  Horiz. % 134.78% 121.74% 117.39% 108.70% 0.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 CAGR
RPS 6.70 8.53 8.76 8.15 - 8.36 - -
  QoQ % -21.45% -2.63% 7.48% 0.00% 0.00% 0.00% -
  Horiz. % 80.14% 102.03% 104.78% 97.49% 0.00% 100.00% -
EPS 1.31 1.22 1.02 1.05 - 1.57 - -
  QoQ % 7.38% 19.61% -2.86% 0.00% 0.00% 0.00% -
  Horiz. % 83.44% 77.71% 64.97% 66.88% 0.00% 100.00% -
DPS 1.00 0.00 0.00 0.00 - 0.75 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1550 0.1400 0.1350 0.1250 - 0.1150 0.1150 34.78%
  QoQ % 10.71% 3.70% 8.00% 0.00% 0.00% 0.00% -
  Horiz. % 134.78% 121.74% 117.39% 108.70% 0.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 CAGR
Date 29/03/13 31/01/13 31/10/12 31/07/12 29/06/12 30/04/12 30/03/12 -
Price 0.9950 0.9450 0.8800 0.7700 0.7800 0.7650 0.7950 -
P/RPS 7.43 5.54 5.02 4.72 0.00 4.58 0.00 -
  QoQ % 34.12% 10.36% 6.36% 0.00% 0.00% 0.00% -
  Horiz. % 162.23% 120.96% 109.61% 103.06% 0.00% 100.00% -
P/EPS 37.99 38.68 43.32 36.57 0.00 24.42 0.00 -
  QoQ % -1.78% -10.71% 18.46% 0.00% 0.00% 0.00% -
  Horiz. % 155.57% 158.39% 177.40% 149.75% 0.00% 100.00% -
EY 2.63 2.59 2.31 2.73 0.00 4.09 0.00 -
  QoQ % 1.54% 12.12% -15.38% 0.00% 0.00% 0.00% -
  Horiz. % 64.30% 63.33% 56.48% 66.75% 0.00% 100.00% -
DY 2.01 0.00 0.00 0.00 0.00 1.96 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.55% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 3.21 3.38 3.26 3.08 0.00 3.33 3.46 -7.23%
  QoQ % -5.03% 3.68% 5.84% 0.00% 0.00% -3.76% -
  Horiz. % 92.77% 97.69% 94.22% 89.02% 0.00% 96.24% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 CAGR
Date 29/05/13 19/03/13 14/12/12 13/09/12 - 28/06/12 - -
Price 1.4000 1.0100 0.8700 0.8300 0.0000 0.7700 0.0000 -
P/RPS 10.45 5.92 4.97 5.09 0.00 4.61 0.00 -
  QoQ % 76.52% 19.11% -2.36% 0.00% 0.00% 0.00% -
  Horiz. % 226.68% 128.42% 107.81% 110.41% 0.00% 100.00% -
P/EPS 53.45 41.34 42.83 39.41 0.00 24.58 0.00 -
  QoQ % 29.29% -3.48% 8.68% 0.00% 0.00% 0.00% -
  Horiz. % 217.45% 168.19% 174.25% 160.33% 0.00% 100.00% -
EY 1.87 2.42 2.33 2.54 0.00 4.07 0.00 -
  QoQ % -22.73% 3.86% -8.27% 0.00% 0.00% 0.00% -
  Horiz. % 45.95% 59.46% 57.25% 62.41% 0.00% 100.00% -
DY 1.43 0.00 0.00 0.00 0.00 1.95 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 73.33% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 4.52 3.61 3.22 3.32 0.00 3.35 0.00 -
  QoQ % 25.21% 12.11% -3.01% 0.00% 0.00% 0.00% -
  Horiz. % 134.93% 107.76% 96.12% 99.10% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers