Highlights

[BOILERM] QoQ Quarter Result on 2011-10-31 [#2]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 16-Dec-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
Quarter 31-Oct-2011  [#2]
Profit Trend QoQ -     -10.95%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 43,116 - 34,823 36,571 35,147 31,892 27,497 43.45%
  QoQ % 0.00% 0.00% -4.78% 4.05% 10.21% 15.98% -
  Horiz. % 156.80% 0.00% 126.64% 133.00% 127.82% 115.98% 100.00%
PBT 7,371 - 5,398 4,629 4,839 4,515 3,393 86.34%
  QoQ % 0.00% 0.00% 16.61% -4.34% 7.18% 33.07% -
  Horiz. % 217.24% 0.00% 159.09% 136.43% 142.62% 133.07% 100.00%
Tax 711 - -1,426 -958 -1,287 -1,220 -556 -
  QoQ % 0.00% 0.00% -48.85% 25.56% -5.49% -119.42% -
  Horiz. % -127.88% 0.00% 256.47% 172.30% 231.47% 219.42% 100.00%
NP 8,082 - 3,972 3,671 3,552 3,295 2,837 131.59%
  QoQ % 0.00% 0.00% 8.20% 3.35% 7.80% 16.14% -
  Horiz. % 284.88% 0.00% 140.01% 129.40% 125.20% 116.14% 100.00%
NP to SH 8,082 - 3,972 3,229 3,626 3,784 2,837 131.59%
  QoQ % 0.00% 0.00% 23.01% -10.95% -4.18% 33.38% -
  Horiz. % 284.88% 0.00% 140.01% 113.82% 127.81% 133.38% 100.00%
Tax Rate -9.65 % - % 26.42 % 20.70 % 26.60 % 27.02 % 16.39 % -
  QoQ % 0.00% 0.00% 27.63% -22.18% -1.55% 64.86% -
  Horiz. % -58.88% 0.00% 161.20% 126.30% 162.29% 164.86% 100.00%
Total Cost 35,034 - 30,851 32,900 31,595 28,597 24,660 32.54%
  QoQ % 0.00% 0.00% -6.23% 4.13% 10.48% 15.97% -
  Horiz. % 142.07% 0.00% 125.11% 133.41% 128.12% 115.97% 100.00%
Net Worth 59,340 59,340 51,600 40,930 46,440 43,860 29,040 77.40%
  QoQ % 0.00% 15.00% 26.07% -11.86% 5.88% 51.03% -
  Horiz. % 204.34% 204.34% 177.68% 140.95% 159.92% 151.03% 100.00%
Dividend
30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div 3,870 - - - 3,225 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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. % 53.83% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 59,340 59,340 51,600 40,930 46,440 43,860 29,040 77.40%
  QoQ % 0.00% 15.00% 26.07% -11.86% 5.88% 51.03% -
  Horiz. % 204.34% 204.34% 177.68% 140.95% 159.92% 151.03% 100.00%
NOSH 258,000 258,000 258,000 227,394 258,000 258,000 223,385 12.25%
  QoQ % 0.00% 0.00% 13.46% -11.86% 0.00% 15.50% -
  Horiz. % 115.50% 115.50% 115.50% 101.79% 115.50% 115.50% 100.00%
Ratio Analysis
30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 18.74 % - % 11.41 % 10.04 % 10.11 % 10.33 % 10.32 % 61.38%
  QoQ % 0.00% 0.00% 13.65% -0.69% -2.13% 0.10% -
  Horiz. % 181.59% 0.00% 110.56% 97.29% 97.97% 100.10% 100.00%
ROE 13.62 % - % 7.70 % 7.89 % 7.81 % 8.63 % 9.77 % 30.54%
  QoQ % 0.00% 0.00% -2.41% 1.02% -9.50% -11.67% -
  Horiz. % 139.41% 0.00% 78.81% 80.76% 79.94% 88.33% 100.00%
Per Share
30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 16.71 - 13.50 16.08 13.62 12.36 12.31 27.78%
  QoQ % 0.00% 0.00% -16.04% 18.06% 10.19% 0.41% -
  Horiz. % 135.74% 0.00% 109.67% 130.63% 110.64% 100.41% 100.00%
EPS 3.13 - 1.54 1.42 1.38 1.47 1.27 106.18%
  QoQ % 0.00% 0.00% 8.45% 2.90% -6.12% 15.75% -
  Horiz. % 246.46% 0.00% 121.26% 111.81% 108.66% 115.75% 100.00%
DPS 1.50 - 0.00 0.00 1.25 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.2300 0.2300 0.2000 0.1800 0.1800 0.1700 0.1300 58.04%
  QoQ % 0.00% 15.00% 11.11% 0.00% 5.88% 30.77% -
  Horiz. % 176.92% 176.92% 153.85% 138.46% 138.46% 130.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 8.36 - 6.75 7.09 6.81 6.18 5.33 43.49%
  QoQ % 0.00% 0.00% -4.80% 4.11% 10.19% 15.95% -
  Horiz. % 156.85% 0.00% 126.64% 133.02% 127.77% 115.95% 100.00%
EPS 1.57 - 0.77 0.63 0.70 0.73 0.55 131.97%
  QoQ % 0.00% 0.00% 22.22% -10.00% -4.11% 32.73% -
  Horiz. % 285.45% 0.00% 140.00% 114.55% 127.27% 132.73% 100.00%
DPS 0.75 - 0.00 0.00 0.63 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 119.05% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1150 0.1150 0.1000 0.0793 0.0900 0.0850 0.0563 77.35%
  QoQ % 0.00% 15.00% 26.10% -11.89% 5.88% 50.98% -
  Horiz. % 204.26% 204.26% 177.62% 140.85% 159.86% 150.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 30/04/12 30/03/12 31/01/12 31/10/11 29/07/11 - - -
Price 0.7650 0.7950 0.8000 0.6550 0.6500 0.0000 0.0000 -
P/RPS 4.58 0.00 5.93 4.07 4.77 0.00 0.00 -
  QoQ % 0.00% 0.00% 45.70% -14.68% 0.00% 0.00% -
  Horiz. % 96.02% 0.00% 124.32% 85.32% 100.00% - -
P/EPS 24.42 0.00 51.96 46.13 46.25 0.00 0.00 -
  QoQ % 0.00% 0.00% 12.64% -0.26% 0.00% 0.00% -
  Horiz. % 52.80% 0.00% 112.35% 99.74% 100.00% - -
EY 4.09 0.00 1.92 2.17 2.16 0.00 0.00 -
  QoQ % 0.00% 0.00% -11.52% 0.46% 0.00% 0.00% -
  Horiz. % 189.35% 0.00% 88.89% 100.46% 100.00% - -
DY 1.96 0.00 0.00 0.00 1.92 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.08% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 3.33 3.46 4.00 3.64 3.61 0.00 0.00 -
  QoQ % -3.76% -13.50% 9.89% 0.83% 0.00% 0.00% -
  Horiz. % 92.24% 95.84% 110.80% 100.83% 100.00% - -
Price Multiplier on Announcement Date
30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 28/06/12 - 22/03/12 16/12/11 23/09/11 24/06/11 - -
Price 0.7700 0.0000 0.8000 0.8450 0.5950 0.6950 0.0000 -
P/RPS 4.61 0.00 5.93 5.25 4.37 5.62 0.00 -
  QoQ % 0.00% 0.00% 12.95% 20.14% -22.24% 0.00% -
  Horiz. % 82.03% 0.00% 105.52% 93.42% 77.76% 100.00% -
P/EPS 24.58 0.00 51.96 59.51 42.34 47.39 0.00 -
  QoQ % 0.00% 0.00% -12.69% 40.55% -10.66% 0.00% -
  Horiz. % 51.87% 0.00% 109.64% 125.58% 89.34% 100.00% -
EY 4.07 0.00 1.92 1.68 2.36 2.11 0.00 -
  QoQ % 0.00% 0.00% 14.29% -28.81% 11.85% 0.00% -
  Horiz. % 192.89% 0.00% 91.00% 79.62% 111.85% 100.00% -
DY 1.95 0.00 0.00 0.00 2.10 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 92.86% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 3.35 0.00 4.00 4.69 3.31 4.09 0.00 -
  QoQ % 0.00% 0.00% -14.71% 41.69% -19.07% 0.00% -
  Horiz. % 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.
 


 

226  431  477  1134 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.025-0.005 
 CAREPLS 0.365+0.13 
 SUPERMX 1.83+0.22 
 ARMADA 0.415-0.05 
 XDL 0.155-0.01 
 SAPNRG 0.26-0.01 
 OCR-PA 0.025+0.005 
 BIOHLDG 0.205+0.025 
 ESCERAM 0.34+0.08 
 LKL 0.24+0.05 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers