Highlights

[BOILERM] QoQ TTM Result on 2012-04-30 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 28-Jun-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
Quarter 30-Apr-2012  [#4]
Profit Trend QoQ -     40.46%    YoY -     156.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 CAGR
Revenue 85,163 85,163 77,939 114,510 106,541 138,433 131,107 -34.97%
  QoQ % 0.00% 9.27% -31.94% 7.48% -23.04% 5.59% -
  Horiz. % 64.96% 64.96% 59.45% 87.34% 81.26% 105.59% 100.00%
PBT 14,724 14,724 12,769 17,398 14,866 19,381 17,376 -15.22%
  QoQ % 0.00% 15.31% -26.61% 17.03% -23.30% 11.54% -
  Horiz. % 84.74% 84.74% 73.49% 100.13% 85.55% 111.54% 100.00%
Tax -1,209 -1,209 -715 -1,673 -3,671 -4,891 -4,021 -69.83%
  QoQ % 0.00% -69.09% 57.26% 54.43% 24.94% -21.64% -
  Horiz. % 30.07% 30.07% 17.78% 41.61% 91.30% 121.64% 100.00%
NP 13,515 13,515 12,054 15,725 11,195 14,490 13,355 1.19%
  QoQ % 0.00% 12.12% -23.34% 40.46% -22.74% 8.50% -
  Horiz. % 101.20% 101.20% 90.26% 117.75% 83.83% 108.50% 100.00%
NP to SH 13,515 13,515 12,054 15,725 11,195 14,490 13,355 1.19%
  QoQ % 0.00% 12.12% -23.34% 40.46% -22.74% 8.50% -
  Horiz. % 101.20% 101.20% 90.26% 117.75% 83.83% 108.50% 100.00%
Tax Rate 8.21 % 8.21 % 5.60 % 9.62 % 24.69 % 25.24 % 23.14 % -64.42%
  QoQ % 0.00% 46.61% -41.79% -61.04% -2.18% 9.08% -
  Horiz. % 35.48% 35.48% 24.20% 41.57% 106.70% 109.08% 100.00%
Total Cost 71,648 71,648 65,885 98,785 95,346 123,943 117,752 -39.07%
  QoQ % 0.00% 8.75% -33.30% 3.61% -23.07% 5.26% -
  Horiz. % 60.85% 60.85% 55.95% 83.89% 80.97% 105.26% 100.00%
Net Worth 0 64,500 - 59,340 59,340 51,600 40,930 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 15.00% 26.07% -
  Horiz. % 0.00% 157.58% 0.00% 144.98% 144.98% 126.07% 100.00%
Dividend
31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 CAGR
Div 3,870 3,870 3,870 6,712 2,842 2,842 2,842 36.04%
  QoQ % 0.00% 0.00% -42.35% 136.15% 0.00% 0.00% -
  Horiz. % 136.15% 136.15% 136.15% 236.15% 100.00% 100.00% 100.00%
Div Payout % 28.63 % 28.63 % 32.11 % 42.69 % 25.39 % 19.62 % 21.28 % 34.43%
  QoQ % 0.00% -10.84% -24.78% 68.14% 29.41% -7.80% -
  Horiz. % 134.54% 134.54% 150.89% 200.61% 119.31% 92.20% 100.00%
Equity
31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 CAGR
Net Worth 0 64,500 - 59,340 59,340 51,600 40,930 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 15.00% 26.07% -
  Horiz. % 0.00% 157.58% 0.00% 144.98% 144.98% 126.07% 100.00%
NOSH 258,000 258,000 258,000 258,000 258,000 258,000 227,394 13.42%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 13.46% -
  Horiz. % 113.46% 113.46% 113.46% 113.46% 113.46% 113.46% 100.00%
Ratio Analysis
31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 CAGR
NP Margin 15.87 % 15.87 % 15.47 % 13.73 % 10.51 % 10.47 % 10.19 % 55.55%
  QoQ % 0.00% 2.59% 12.67% 30.64% 0.38% 2.75% -
  Horiz. % 155.74% 155.74% 151.82% 134.74% 103.14% 102.75% 100.00%
ROE - % 20.95 % - % 26.50 % 18.87 % 28.08 % 32.63 % -
  QoQ % 0.00% 0.00% 0.00% 40.43% -32.80% -13.94% -
  Horiz. % 0.00% 64.20% 0.00% 81.21% 57.83% 86.06% 100.00%
Per Share
31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 CAGR
RPS 33.01 33.01 30.21 44.38 41.29 53.66 57.66 -42.66%
  QoQ % 0.00% 9.27% -31.93% 7.48% -23.05% -6.94% -
  Horiz. % 57.25% 57.25% 52.39% 76.97% 71.61% 93.06% 100.00%
EPS 5.24 5.24 4.67 6.09 4.34 5.62 5.87 -10.70%
  QoQ % 0.00% 12.21% -23.32% 40.32% -22.78% -4.26% -
  Horiz. % 89.27% 89.27% 79.56% 103.75% 73.94% 95.74% 100.00%
DPS 1.50 1.50 1.50 2.60 1.10 1.10 1.25 19.94%
  QoQ % 0.00% 0.00% -42.31% 136.36% 0.00% -12.00% -
  Horiz. % 120.00% 120.00% 120.00% 208.00% 88.00% 88.00% 100.00%
NAPS 0.0000 0.2500 - 0.2300 0.2300 0.2000 0.1800 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 15.00% 11.11% -
  Horiz. % 0.00% 138.89% 0.00% 127.78% 127.78% 111.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 CAGR
RPS 16.50 16.50 15.10 22.19 20.65 26.83 25.41 -34.99%
  QoQ % 0.00% 9.27% -31.95% 7.46% -23.03% 5.59% -
  Horiz. % 64.94% 64.94% 59.43% 87.33% 81.27% 105.59% 100.00%
EPS 2.62 2.62 2.34 3.05 2.17 2.81 2.59 1.16%
  QoQ % 0.00% 11.97% -23.28% 40.55% -22.78% 8.49% -
  Horiz. % 101.16% 101.16% 90.35% 117.76% 83.78% 108.49% 100.00%
DPS 0.75 0.75 0.75 1.30 0.55 0.55 0.55 36.25%
  QoQ % 0.00% 0.00% -42.31% 136.36% 0.00% 0.00% -
  Horiz. % 136.36% 136.36% 136.36% 236.36% 100.00% 100.00% 100.00%
NAPS 0.0000 0.1250 - 0.1150 0.1150 0.1000 0.0793 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 15.00% 26.10% -
  Horiz. % 0.00% 157.63% 0.00% 145.02% 145.02% 126.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 CAGR
Date 31/10/12 31/07/12 29/06/12 30/04/12 30/03/12 31/01/12 31/10/11 -
Price 0.8800 0.7700 0.7800 0.7650 0.7950 0.8000 0.6550 -
P/RPS 2.67 2.33 2.58 1.72 1.93 1.49 1.14 133.67%
  QoQ % 14.59% -9.69% 50.00% -10.88% 29.53% 30.70% -
  Horiz. % 234.21% 204.39% 226.32% 150.88% 169.30% 130.70% 100.00%
P/EPS 16.80 14.70 16.69 12.55 18.32 14.24 11.15 50.50%
  QoQ % 14.29% -11.92% 32.99% -31.50% 28.65% 27.71% -
  Horiz. % 150.67% 131.84% 149.69% 112.56% 164.30% 127.71% 100.00%
EY 5.95 6.80 5.99 7.97 5.46 7.02 8.97 -33.59%
  QoQ % -12.50% 13.52% -24.84% 45.97% -22.22% -21.74% -
  Horiz. % 66.33% 75.81% 66.78% 88.85% 60.87% 78.26% 100.00%
DY 1.70 1.95 1.92 3.40 1.39 1.38 1.91 -10.97%
  QoQ % -12.82% 1.56% -43.53% 144.60% 0.72% -27.75% -
  Horiz. % 89.01% 102.09% 100.52% 178.01% 72.77% 72.25% 100.00%
P/NAPS 0.00 3.08 0.00 3.33 3.46 4.00 3.64 -
  QoQ % 0.00% 0.00% 0.00% -3.76% -13.50% 9.89% -
  Horiz. % 0.00% 84.62% 0.00% 91.48% 95.05% 109.89% 100.00%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 CAGR
Date - - - - - 22/03/12 16/12/11 -
Price 0.0000 0.0000 0.0000 0.0000 0.0000 0.8000 0.8450 -
P/RPS 0.00 0.00 0.00 0.00 0.00 1.49 1.47 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 1.36% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 101.36% 100.00%
P/EPS 0.00 0.00 0.00 0.00 0.00 14.24 14.39 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -1.04% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 98.96% 100.00%
EY 0.00 0.00 0.00 0.00 0.00 7.02 6.95 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 1.01% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 101.01% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.38 1.48 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -6.76% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 93.24% 100.00%
P/NAPS 0.00 0.00 0.00 0.00 0.00 4.00 4.69 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -14.71% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

471  418  504  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.02 
 SAPNRG 0.11+0.01 
 XDL 0.065+0.01 
 JAG 0.095+0.015 
 CAREPLS 1.48+0.29 
 AIRASIA 0.845+0.02 
 K1 0.485+0.04 
 HLT 0.825+0.13 
 BCMALL 0.28+0.02 
 HLT-WA 0.555+0.115 

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
Partners & Brokers