Highlights

[BOILERM] QoQ Quarter Result on 2012-10-31 [#2]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 14-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 31-Oct-2012  [#2]
Profit Trend QoQ -     -3.53%    YoY -     62.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 CAGR
Revenue 51,530 34,553 44,031 45,203 42,047 - 43,116 16.50%
  QoQ % 49.13% -21.53% -2.59% 7.51% 0.00% 0.00% -
  Horiz. % 119.51% 80.14% 102.12% 104.84% 97.52% 0.00% 100.00%
PBT 8,521 7,610 8,069 7,161 7,353 - 7,371 13.23%
  QoQ % 11.97% -5.69% 12.68% -2.61% 0.00% 0.00% -
  Horiz. % 115.60% 103.24% 109.47% 97.15% 99.76% 0.00% 100.00%
Tax -2,183 -852 -1,766 -1,920 -1,920 - 711 -
  QoQ % -156.22% 51.76% 8.02% 0.00% 0.00% 0.00% -
  Horiz. % -307.03% -119.83% -248.38% -270.04% -270.04% 0.00% 100.00%
NP 6,338 6,758 6,303 5,241 5,433 - 8,082 -18.80%
  QoQ % -6.21% 7.22% 20.26% -3.53% 0.00% 0.00% -
  Horiz. % 78.42% 83.62% 77.99% 64.85% 67.22% 0.00% 100.00%
NP to SH 6,338 6,758 6,303 5,241 5,433 - 8,082 -18.80%
  QoQ % -6.21% 7.22% 20.26% -3.53% 0.00% 0.00% -
  Horiz. % 78.42% 83.62% 77.99% 64.85% 67.22% 0.00% 100.00%
Tax Rate 25.62 % 11.20 % 21.89 % 26.81 % 26.11 % - % -9.65 % -
  QoQ % 128.75% -48.84% -18.35% 2.68% 0.00% 0.00% -
  Horiz. % -265.49% -116.06% -226.84% -277.82% -270.57% 0.00% 100.00%
Total Cost 45,192 27,795 37,728 39,962 36,614 - 35,034 24.38%
  QoQ % 62.59% -26.33% -5.59% 9.14% 0.00% 0.00% -
  Horiz. % 128.99% 79.34% 107.69% 114.07% 104.51% 0.00% 100.00%
Net Worth 85,140 79,980 72,240 69,660 64,500 - 59,340 36.25%
  QoQ % 6.45% 10.71% 3.70% 8.00% 0.00% 0.00% -
  Horiz. % 143.48% 134.78% 121.74% 117.39% 108.70% 0.00% 100.00%
Dividend
30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 CAGR
Div - 5,160 - - - - 3,870 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 159.46% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 CAGR
Net Worth 85,140 79,980 72,240 69,660 64,500 - 59,340 36.25%
  QoQ % 6.45% 10.71% 3.70% 8.00% 0.00% 0.00% -
  Horiz. % 143.48% 134.78% 121.74% 117.39% 108.70% 0.00% 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
30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 CAGR
NP Margin 12.30 % 19.56 % 14.31 % 11.59 % 12.92 % - % 18.74 % -30.29%
  QoQ % -37.12% 36.69% 23.47% -10.29% 0.00% 0.00% -
  Horiz. % 65.64% 104.38% 76.36% 61.85% 68.94% 0.00% 100.00%
ROE 7.44 % 8.45 % 8.73 % 7.52 % 8.42 % - % 13.62 % -40.43%
  QoQ % -11.95% -3.21% 16.09% -10.69% 0.00% 0.00% -
  Horiz. % 54.63% 62.04% 64.10% 55.21% 61.82% 0.00% 100.00%
Per Share
30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 CAGR
RPS 19.97 13.39 17.07 17.52 16.30 - 16.71 16.50%
  QoQ % 49.14% -21.56% -2.57% 7.48% 0.00% 0.00% -
  Horiz. % 119.51% 80.13% 102.15% 104.85% 97.55% 0.00% 100.00%
EPS 2.46 2.62 2.44 2.03 2.11 - 3.13 -18.65%
  QoQ % -6.11% 7.38% 20.20% -3.79% 0.00% 0.00% -
  Horiz. % 78.59% 83.71% 77.96% 64.86% 67.41% 0.00% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 - 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.33% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.3300 0.3100 0.2800 0.2700 0.2500 - 0.2300 36.25%
  QoQ % 6.45% 10.71% 3.70% 8.00% 0.00% 0.00% -
  Horiz. % 143.48% 134.78% 121.74% 117.39% 108.70% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 CAGR
RPS 9.99 6.70 8.53 8.76 8.15 - 8.36 16.49%
  QoQ % 49.10% -21.45% -2.63% 7.48% 0.00% 0.00% -
  Horiz. % 119.50% 80.14% 102.03% 104.78% 97.49% 0.00% 100.00%
EPS 1.23 1.31 1.22 1.02 1.05 - 1.57 -18.87%
  QoQ % -6.11% 7.38% 19.61% -2.86% 0.00% 0.00% -
  Horiz. % 78.34% 83.44% 77.71% 64.97% 66.88% 0.00% 100.00%
DPS 0.00 1.00 0.00 0.00 0.00 - 0.75 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.33% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1650 0.1550 0.1400 0.1350 0.1250 - 0.1150 36.25%
  QoQ % 6.45% 10.71% 3.70% 8.00% 0.00% 0.00% -
  Horiz. % 143.48% 134.78% 121.74% 117.39% 108.70% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 CAGR
Date 28/06/13 29/03/13 31/01/13 31/10/12 31/07/12 29/06/12 30/04/12 -
Price 1.3900 0.9950 0.9450 0.8800 0.7700 0.7800 0.7650 -
P/RPS 6.96 7.43 5.54 5.02 4.72 0.00 4.58 43.13%
  QoQ % -6.33% 34.12% 10.36% 6.36% 0.00% 0.00% -
  Horiz. % 151.97% 162.23% 120.96% 109.61% 103.06% 0.00% 100.00%
P/EPS 56.58 37.99 38.68 43.32 36.57 0.00 24.42 105.43%
  QoQ % 48.93% -1.78% -10.71% 18.46% 0.00% 0.00% -
  Horiz. % 231.70% 155.57% 158.39% 177.40% 149.75% 0.00% 100.00%
EY 1.77 2.63 2.59 2.31 2.73 0.00 4.09 -51.21%
  QoQ % -32.70% 1.54% 12.12% -15.38% 0.00% 0.00% -
  Horiz. % 43.28% 64.30% 63.33% 56.48% 66.75% 0.00% 100.00%
DY 0.00 2.01 0.00 0.00 0.00 0.00 1.96 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 102.55% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 4.21 3.21 3.38 3.26 3.08 0.00 3.33 22.25%
  QoQ % 31.15% -5.03% 3.68% 5.84% 0.00% 0.00% -
  Horiz. % 126.43% 96.40% 101.50% 97.90% 92.49% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 CAGR
Date 20/08/13 29/05/13 19/03/13 14/12/12 13/09/12 - 28/06/12 -
Price 1.7500 1.4000 1.0100 0.8700 0.8300 0.0000 0.7700 -
P/RPS 8.76 10.45 5.92 4.97 5.09 0.00 4.61 73.33%
  QoQ % -16.17% 76.52% 19.11% -2.36% 0.00% 0.00% -
  Horiz. % 190.02% 226.68% 128.42% 107.81% 110.41% 0.00% 100.00%
P/EPS 71.24 53.45 41.34 42.83 39.41 0.00 24.58 148.87%
  QoQ % 33.28% 29.29% -3.48% 8.68% 0.00% 0.00% -
  Horiz. % 289.83% 217.45% 168.19% 174.25% 160.33% 0.00% 100.00%
EY 1.40 1.87 2.42 2.33 2.54 0.00 4.07 -59.92%
  QoQ % -25.13% -22.73% 3.86% -8.27% 0.00% 0.00% -
  Horiz. % 34.40% 45.95% 59.46% 57.25% 62.41% 0.00% 100.00%
DY 0.00 1.43 0.00 0.00 0.00 0.00 1.95 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 73.33% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 5.30 4.52 3.61 3.22 3.32 0.00 3.35 48.15%
  QoQ % 17.26% 25.21% 12.11% -3.01% 0.00% 0.00% -
  Horiz. % 158.21% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
5. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
8. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
Partners & Brokers