Highlights

[BOILERM] QoQ Quarter Result on 2012-03-31 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 42,047 - 43,116 - 34,823 36,571 35,147 19.57%
  QoQ % 0.00% 0.00% 0.00% 0.00% -4.78% 4.05% -
  Horiz. % 119.63% 0.00% 122.67% 0.00% 99.08% 104.05% 100.00%
PBT 7,353 - 7,371 - 5,398 4,629 4,839 51.78%
  QoQ % 0.00% 0.00% 0.00% 0.00% 16.61% -4.34% -
  Horiz. % 151.95% 0.00% 152.32% 0.00% 111.55% 95.66% 100.00%
Tax -1,920 - 711 - -1,426 -958 -1,287 49.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% -48.85% 25.56% -
  Horiz. % 149.18% 0.00% -55.24% 0.00% 110.80% 74.44% 100.00%
NP 5,433 - 8,082 - 3,972 3,671 3,552 52.78%
  QoQ % 0.00% 0.00% 0.00% 0.00% 8.20% 3.35% -
  Horiz. % 152.96% 0.00% 227.53% 0.00% 111.82% 103.35% 100.00%
NP to SH 5,433 - 8,082 - 3,972 3,229 3,626 49.67%
  QoQ % 0.00% 0.00% 0.00% 0.00% 23.01% -10.95% -
  Horiz. % 149.83% 0.00% 222.89% 0.00% 109.54% 89.05% 100.00%
Tax Rate 26.11 % - % -9.65 % - % 26.42 % 20.70 % 26.60 % -1.84%
  QoQ % 0.00% 0.00% 0.00% 0.00% 27.63% -22.18% -
  Horiz. % 98.16% 0.00% -36.28% 0.00% 99.32% 77.82% 100.00%
Total Cost 36,614 - 35,034 - 30,851 32,900 31,595 15.84%
  QoQ % 0.00% 0.00% 0.00% 0.00% -6.23% 4.13% -
  Horiz. % 115.89% 0.00% 110.88% 0.00% 97.65% 104.13% 100.00%
Net Worth 64,500 - 59,340 59,340 51,600 40,930 46,440 38.76%
  QoQ % 0.00% 0.00% 0.00% 15.00% 26.07% -11.86% -
  Horiz. % 138.89% 0.00% 127.78% 127.78% 111.11% 88.14% 100.00%
Dividend
31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - 3,870 - - - 3,225 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 53.83% 0.00% 0.00% 0.00% 100.00%
Equity
31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 64,500 - 59,340 59,340 51,600 40,930 46,440 38.76%
  QoQ % 0.00% 0.00% 0.00% 15.00% 26.07% -11.86% -
  Horiz. % 138.89% 0.00% 127.78% 127.78% 111.11% 88.14% 100.00%
NOSH 258,000 258,000 258,000 258,000 258,000 227,394 258,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 13.46% -11.86% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 88.14% 100.00%
Ratio Analysis
31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 12.92 % - % 18.74 % - % 11.41 % 10.04 % 10.11 % 27.71%
  QoQ % 0.00% 0.00% 0.00% 0.00% 13.65% -0.69% -
  Horiz. % 127.79% 0.00% 185.36% 0.00% 112.86% 99.31% 100.00%
ROE 8.42 % - % 13.62 % - % 7.70 % 7.89 % 7.81 % 7.79%
  QoQ % 0.00% 0.00% 0.00% 0.00% -2.41% 1.02% -
  Horiz. % 107.81% 0.00% 174.39% 0.00% 98.59% 101.02% 100.00%
Per Share
31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 16.30 - 16.71 - 13.50 16.08 13.62 19.62%
  QoQ % 0.00% 0.00% 0.00% 0.00% -16.04% 18.06% -
  Horiz. % 119.68% 0.00% 122.69% 0.00% 99.12% 118.06% 100.00%
EPS 2.11 - 3.13 - 1.54 1.42 1.38 52.72%
  QoQ % 0.00% 0.00% 0.00% 0.00% 8.45% 2.90% -
  Horiz. % 152.90% 0.00% 226.81% 0.00% 111.59% 102.90% 100.00%
DPS 0.00 - 1.50 - 0.00 0.00 1.25 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 120.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2500 - 0.2300 0.2300 0.2000 0.1800 0.1800 38.76%
  QoQ % 0.00% 0.00% 0.00% 15.00% 11.11% 0.00% -
  Horiz. % 138.89% 0.00% 127.78% 127.78% 111.11% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 8.15 - 8.36 - 6.75 7.09 6.81 19.62%
  QoQ % 0.00% 0.00% 0.00% 0.00% -4.80% 4.11% -
  Horiz. % 119.68% 0.00% 122.76% 0.00% 99.12% 104.11% 100.00%
EPS 1.05 - 1.57 - 0.77 0.63 0.70 49.83%
  QoQ % 0.00% 0.00% 0.00% 0.00% 22.22% -10.00% -
  Horiz. % 150.00% 0.00% 224.29% 0.00% 110.00% 90.00% 100.00%
DPS 0.00 - 0.75 - 0.00 0.00 0.63 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 119.05% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1250 - 0.1150 0.1150 0.1000 0.0793 0.0900 38.76%
  QoQ % 0.00% 0.00% 0.00% 15.00% 26.10% -11.89% -
  Horiz. % 138.89% 0.00% 127.78% 127.78% 111.11% 88.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/07/12 29/06/12 30/04/12 30/03/12 31/01/12 31/10/11 29/07/11 -
Price 0.7700 0.7800 0.7650 0.7950 0.8000 0.6550 0.6500 -
P/RPS 4.72 0.00 4.58 0.00 5.93 4.07 4.77 -1.05%
  QoQ % 0.00% 0.00% 0.00% 0.00% 45.70% -14.68% -
  Horiz. % 98.95% 0.00% 96.02% 0.00% 124.32% 85.32% 100.00%
P/EPS 36.57 0.00 24.42 0.00 51.96 46.13 46.25 -20.88%
  QoQ % 0.00% 0.00% 0.00% 0.00% 12.64% -0.26% -
  Horiz. % 79.07% 0.00% 52.80% 0.00% 112.35% 99.74% 100.00%
EY 2.73 0.00 4.09 0.00 1.92 2.17 2.16 26.31%
  QoQ % 0.00% 0.00% 0.00% 0.00% -11.52% 0.46% -
  Horiz. % 126.39% 0.00% 189.35% 0.00% 88.89% 100.46% 100.00%
DY 0.00 0.00 1.96 0.00 0.00 0.00 1.92 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 102.08% 0.00% 0.00% 0.00% 100.00%
P/NAPS 3.08 0.00 3.33 3.46 4.00 3.64 3.61 -14.64%
  QoQ % 0.00% 0.00% -3.76% -13.50% 9.89% 0.83% -
  Horiz. % 85.32% 0.00% 92.24% 95.84% 110.80% 100.83% 100.00%
Price Multiplier on Announcement Date
31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 CAGR
Date 13/09/12 - 28/06/12 - 22/03/12 16/12/11 23/09/11 -
Price 0.8300 0.0000 0.7700 0.0000 0.8000 0.8450 0.5950 -
P/RPS 5.09 0.00 4.61 0.00 5.93 5.25 4.37 16.43%
  QoQ % 0.00% 0.00% 0.00% 0.00% 12.95% 20.14% -
  Horiz. % 116.48% 0.00% 105.49% 0.00% 135.70% 120.14% 100.00%
P/EPS 39.41 0.00 24.58 0.00 51.96 59.51 42.34 -6.90%
  QoQ % 0.00% 0.00% 0.00% 0.00% -12.69% 40.55% -
  Horiz. % 93.08% 0.00% 58.05% 0.00% 122.72% 140.55% 100.00%
EY 2.54 0.00 4.07 0.00 1.92 1.68 2.36 7.61%
  QoQ % 0.00% 0.00% 0.00% 0.00% 14.29% -28.81% -
  Horiz. % 107.63% 0.00% 172.46% 0.00% 81.36% 71.19% 100.00%
DY 0.00 0.00 1.95 0.00 0.00 0.00 2.10 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 92.86% 0.00% 0.00% 0.00% 100.00%
P/NAPS 3.32 0.00 3.35 0.00 4.00 4.69 3.31 0.30%
  QoQ % 0.00% 0.00% 0.00% 0.00% -14.71% 41.69% -
  Horiz. % 100.30% 0.00% 101.21% 0.00% 120.85% 141.69% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Dayang: The rapid price recovery is reassuring - Koon Yew Yin Koon Yew Yin's Blog
2. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
3. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
4. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
5. Bursa Malaysia relaxes margin financing rules to ease forced selling pressure on market - Koon Yew Yin Koon Yew Yin's Blog
6. The world can learn from China how to overcome Covid - Koon Yew Yin Koon Yew Yin's Blog
7. (CHOIVO CAPITAL) Lessons from Golconda – A Reflection & On Moving Forward. Choivo Capital
8. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
Partners & Brokers