Highlights

[BOILERM] QoQ TTM Result on 2011-04-30 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 24-Jun-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2011
Quarter 30-Apr-2011  [#4]
Profit Trend QoQ -     116.14%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10  -  CAGR
Revenue 138,433 131,107 94,536 59,389 27,497 0  -  -
  QoQ % 5.59% 38.68% 59.18% 115.98% 0.00% - -
  Horiz. % 503.45% 476.80% 343.80% 215.98% 100.00% - -
PBT 19,381 17,376 12,747 7,908 3,393 0  -  -
  QoQ % 11.54% 36.31% 61.19% 133.07% 0.00% - -
  Horiz. % 571.21% 512.11% 375.69% 233.07% 100.00% - -
Tax -4,891 -4,021 -3,063 -1,776 -556 0  -  -
  QoQ % -21.64% -31.28% -72.47% -219.42% 0.00% - -
  Horiz. % 879.68% 723.20% 550.90% 319.42% 100.00% - -
NP 14,490 13,355 9,684 6,132 2,837 0  -  -
  QoQ % 8.50% 37.91% 57.93% 116.14% 0.00% - -
  Horiz. % 510.75% 470.74% 341.35% 216.14% 100.00% - -
NP to SH 14,490 13,355 9,684 6,132 2,837 0  -  -
  QoQ % 8.50% 37.91% 57.93% 116.14% 0.00% - -
  Horiz. % 510.75% 470.74% 341.35% 216.14% 100.00% - -
Tax Rate 25.24 % 23.14 % 24.03 % 22.46 % 16.39 % - %  -  % -
  QoQ % 9.08% -3.70% 6.99% 37.03% 0.00% - -
  Horiz. % 154.00% 141.18% 146.61% 137.03% 100.00% - -
Total Cost 123,943 117,752 84,852 53,257 24,660 0  -  -
  QoQ % 5.26% 38.77% 59.33% 115.97% 0.00% - -
  Horiz. % 502.61% 477.50% 344.09% 215.97% 100.00% - -
Net Worth 51,600 40,930 46,440 43,860 29,040 -  -  -
  QoQ % 26.07% -11.86% 5.88% 51.03% 0.00% - -
  Horiz. % 177.68% 140.95% 159.92% 151.03% 100.00% - -
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10  -  CAGR
Div 2,842 2,842 0 0 0 0  -  -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 100.00% 100.00% - - - - -
Div Payout % 19.62 % 21.28 % - % - % - % - %  -  % -
  QoQ % -7.80% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 92.20% 100.00% - - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10  -  CAGR
Net Worth 51,600 40,930 46,440 43,860 29,040 -  -  -
  QoQ % 26.07% -11.86% 5.88% 51.03% 0.00% - -
  Horiz. % 177.68% 140.95% 159.92% 151.03% 100.00% - -
NOSH 258,000 227,394 258,000 258,000 223,385 -  -  -
  QoQ % 13.46% -11.86% 0.00% 15.50% 0.00% - -
  Horiz. % 115.50% 101.79% 115.50% 115.50% 100.00% - -
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10  -  CAGR
NP Margin 10.47 % 10.19 % 10.24 % 10.33 % 10.32 % - %  -  % -
  QoQ % 2.75% -0.49% -0.87% 0.10% 0.00% - -
  Horiz. % 101.45% 98.74% 99.22% 100.10% 100.00% - -
ROE 28.08 % 32.63 % 20.85 % 13.98 % 9.77 % - %  -  % -
  QoQ % -13.94% 56.50% 49.14% 43.09% 0.00% - -
  Horiz. % 287.41% 333.98% 213.41% 143.09% 100.00% - -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10  -  CAGR
RPS 53.66 57.66 36.64 23.02 12.31 -  -  -
  QoQ % -6.94% 57.37% 59.17% 87.00% 0.00% - -
  Horiz. % 435.91% 468.40% 297.64% 187.00% 100.00% - -
EPS 5.62 5.87 3.75 2.38 1.27 -  -  -
  QoQ % -4.26% 56.53% 57.56% 87.40% 0.00% - -
  Horiz. % 442.52% 462.20% 295.28% 187.40% 100.00% - -
DPS 1.10 1.25 0.00 0.00 0.00 0.00  -  -
  QoQ % -12.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 88.00% 100.00% - - - - -
NAPS 0.2000 0.1800 0.1800 0.1700 0.1300 -  -  -
  QoQ % 11.11% 0.00% 5.88% 30.77% 0.00% - -
  Horiz. % 153.85% 138.46% 138.46% 130.77% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 516,000
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10  -  CAGR
RPS 26.83 25.41 18.32 11.51 5.33 -  -  -
  QoQ % 5.59% 38.70% 59.17% 115.95% 0.00% - -
  Horiz. % 503.38% 476.74% 343.71% 215.95% 100.00% - -
EPS 2.81 2.59 1.88 1.19 0.55 -  -  -
  QoQ % 8.49% 37.77% 57.98% 116.36% 0.00% - -
  Horiz. % 510.91% 470.91% 341.82% 216.36% 100.00% - -
DPS 0.55 0.55 0.00 0.00 0.00 0.00  -  -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 100.00% 100.00% - - - - -
NAPS 0.1000 0.0793 0.0900 0.0850 0.0563 -  -  -
  QoQ % 26.10% -11.89% 5.88% 50.98% 0.00% - -
  Horiz. % 177.62% 140.85% 159.86% 150.98% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10  -  CAGR
Date 31/01/12 31/10/11 29/07/11 - - -  -  -
Price 0.8000 0.6550 0.6500 0.0000 0.0000 0.0000  -  -
P/RPS 1.49 1.14 1.77 0.00 0.00 0.00  -  -
  QoQ % 30.70% -35.59% 0.00% 0.00% 0.00% - -
  Horiz. % 84.18% 64.41% 100.00% - - - -
P/EPS 14.24 11.15 17.32 0.00 0.00 0.00  -  -
  QoQ % 27.71% -35.62% 0.00% 0.00% 0.00% - -
  Horiz. % 82.22% 64.38% 100.00% - - - -
EY 7.02 8.97 5.77 0.00 0.00 0.00  -  -
  QoQ % -21.74% 55.46% 0.00% 0.00% 0.00% - -
  Horiz. % 121.66% 155.46% 100.00% - - - -
DY 1.38 1.91 0.00 0.00 0.00 0.00  -  -
  QoQ % -27.75% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 72.25% 100.00% - - - - -
P/NAPS 4.00 3.64 3.61 0.00 0.00 0.00  -  -
  QoQ % 9.89% 0.83% 0.00% 0.00% 0.00% - -
  Horiz. % 110.80% 100.83% 100.00% - - - -
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10  -  CAGR
Date 22/03/12 16/12/11 - - - -  -  -
Price 0.8000 0.8450 0.0000 0.0000 0.0000 0.0000  -  -
P/RPS 1.49 1.47 0.00 0.00 0.00 0.00  -  -
  QoQ % 1.36% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 101.36% 100.00% - - - - -
P/EPS 14.24 14.39 0.00 0.00 0.00 0.00  -  -
  QoQ % -1.04% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 98.96% 100.00% - - - - -
EY 7.02 6.95 0.00 0.00 0.00 0.00  -  -
  QoQ % 1.01% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 101.01% 100.00% - - - - -
DY 1.38 1.48 0.00 0.00 0.00 0.00  -  -
  QoQ % -6.76% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 93.24% 100.00% - - - - -
P/NAPS 4.00 4.69 0.00 0.00 0.00 0.00  -  -
  QoQ % -14.71% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 85.29% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers