Highlights

[BOILERM] QoQ TTM Result on 2013-06-30 [#1]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 20-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     16.66%    YoY -     -47.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 CAGR
Revenue 242,020 166,481 106,824 51,530 42,047 42,047 85,163 109.34%
  QoQ % 45.37% 55.85% 107.30% 22.55% 0.00% -50.63% -
  Horiz. % 284.18% 195.49% 125.43% 60.51% 49.37% 49.37% 100.00%
PBT 38,180 27,983 18,167 8,521 7,353 7,353 14,724 96.21%
  QoQ % 36.44% 54.03% 113.20% 15.88% 0.00% -50.06% -
  Horiz. % 259.30% 190.05% 123.38% 57.87% 49.94% 49.94% 100.00%
Tax -7,164 -7,208 -4,679 -2,183 -1,920 -1,920 -1,209 252.05%
  QoQ % 0.61% -54.05% -114.34% -13.70% 0.00% -58.81% -
  Horiz. % 592.56% 596.20% 387.01% 180.56% 158.81% 158.81% 100.00%
NP 31,016 20,775 13,488 6,338 5,433 5,433 13,515 79.97%
  QoQ % 49.29% 54.03% 112.81% 16.66% 0.00% -59.80% -
  Horiz. % 229.49% 153.72% 99.80% 46.90% 40.20% 40.20% 100.00%
NP to SH 31,016 20,775 13,488 6,338 5,433 5,433 13,515 79.97%
  QoQ % 49.29% 54.03% 112.81% 16.66% 0.00% -59.80% -
  Horiz. % 229.49% 153.72% 99.80% 46.90% 40.20% 40.20% 100.00%
Tax Rate 18.76 % 25.76 % 25.76 % 25.62 % 26.11 % 26.11 % 8.21 % 79.42%
  QoQ % -27.17% 0.00% 0.55% -1.88% 0.00% 218.03% -
  Horiz. % 228.50% 313.76% 313.76% 312.06% 318.03% 318.03% 100.00%
Total Cost 211,004 145,706 93,336 45,192 36,614 36,614 71,648 114.69%
  QoQ % 44.81% 56.11% 106.53% 23.43% 0.00% -48.90% -
  Horiz. % 294.50% 203.36% 130.27% 63.08% 51.10% 51.10% 100.00%
Net Worth 105,779 92,880 85,140 85,140 79,980 0 0 -
  QoQ % 13.89% 9.09% 0.00% 6.45% 0.00% 0.00% -
  Horiz. % 132.26% 116.13% 106.45% 106.45% 100.00% - -
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 CAGR
Div 7,740 0 0 0 0 0 3,870 63.28%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % 24.95 % - % - % - % - % - % 28.63 % -9.27%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.15% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 CAGR
Net Worth 105,779 92,880 85,140 85,140 79,980 0 0 -
  QoQ % 13.89% 9.09% 0.00% 6.45% 0.00% 0.00% -
  Horiz. % 132.26% 116.13% 106.45% 106.45% 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 CAGR
NP Margin 12.82 % 12.48 % 12.63 % 12.30 % 12.92 % 12.92 % 15.87 % -14.01%
  QoQ % 2.72% -1.19% 2.68% -4.80% 0.00% -18.59% -
  Horiz. % 80.78% 78.64% 79.58% 77.50% 81.41% 81.41% 100.00%
ROE 29.32 % 22.37 % 15.84 % 7.44 % 6.79 % - % - % -
  QoQ % 31.07% 41.22% 112.90% 9.57% 0.00% 0.00% -
  Horiz. % 431.81% 329.46% 233.28% 109.57% 100.00% - -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 CAGR
RPS 93.81 64.53 41.40 19.97 16.30 16.30 33.01 109.35%
  QoQ % 45.37% 55.87% 107.31% 22.52% 0.00% -50.62% -
  Horiz. % 284.19% 195.49% 125.42% 60.50% 49.38% 49.38% 100.00%
EPS 12.02 8.05 5.23 2.46 2.11 2.11 5.24 79.91%
  QoQ % 49.32% 53.92% 112.60% 16.59% 0.00% -59.73% -
  Horiz. % 229.39% 153.63% 99.81% 46.95% 40.27% 40.27% 100.00%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 1.50 63.28%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4100 0.3600 0.3300 0.3300 0.3100 0.0000 0.0000 -
  QoQ % 13.89% 9.09% 0.00% 6.45% 0.00% 0.00% -
  Horiz. % 132.26% 116.13% 106.45% 106.45% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 CAGR
RPS 46.90 32.26 20.70 9.99 8.15 8.15 16.50 109.37%
  QoQ % 45.38% 55.85% 107.21% 22.58% 0.00% -50.61% -
  Horiz. % 284.24% 195.52% 125.45% 60.55% 49.39% 49.39% 100.00%
EPS 6.01 4.03 2.61 1.23 1.05 1.05 2.62 79.91%
  QoQ % 49.13% 54.41% 112.20% 17.14% 0.00% -59.92% -
  Horiz. % 229.39% 153.82% 99.62% 46.95% 40.08% 40.08% 100.00%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.75 63.28%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2050 0.1800 0.1650 0.1650 0.1550 0.0000 0.0000 -
  QoQ % 13.89% 9.09% 0.00% 6.45% 0.00% 0.00% -
  Horiz. % 132.26% 116.13% 106.45% 106.45% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/01/13 31/10/12 -
Price 2.9500 2.6000 1.7600 1.3900 0.9950 0.9450 0.8800 -
P/RPS 3.14 4.03 4.25 6.96 6.11 5.80 2.67 12.15%
  QoQ % -22.08% -5.18% -38.94% 13.91% 5.34% 117.23% -
  Horiz. % 117.60% 150.94% 159.18% 260.67% 228.84% 217.23% 100.00%
P/EPS 24.54 32.29 33.67 56.58 47.25 44.88 16.80 30.74%
  QoQ % -24.00% -4.10% -40.49% 19.75% 5.28% 167.14% -
  Horiz. % 146.07% 192.20% 200.42% 336.79% 281.25% 267.14% 100.00%
EY 4.08 3.10 2.97 1.77 2.12 2.23 5.95 -23.42%
  QoQ % 31.61% 4.38% 67.80% -16.51% -4.93% -62.52% -
  Horiz. % 68.57% 52.10% 49.92% 29.75% 35.63% 37.48% 100.00%
DY 1.02 0.00 0.00 0.00 0.00 0.00 1.70 -30.33%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 7.20 7.22 5.33 4.21 3.21 0.00 0.00 -
  QoQ % -0.28% 35.46% 26.60% 31.15% 0.00% 0.00% -
  Horiz. % 224.30% 224.92% 166.04% 131.15% 100.00% - -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 CAGR
Date 21/05/14 19/02/14 25/11/13 20/08/13 29/05/13 - - -
Price 3.0000 2.8000 2.4000 1.7500 1.4000 0.0000 0.0000 -
P/RPS 3.20 4.34 5.80 8.76 8.59 0.00 0.00 -
  QoQ % -26.27% -25.17% -33.79% 1.98% 0.00% 0.00% -
  Horiz. % 37.25% 50.52% 67.52% 101.98% 100.00% - -
P/EPS 24.95 34.77 45.91 71.24 66.48 0.00 0.00 -
  QoQ % -28.24% -24.26% -35.56% 7.16% 0.00% 0.00% -
  Horiz. % 37.53% 52.30% 69.06% 107.16% 100.00% - -
EY 4.01 2.88 2.18 1.40 1.50 0.00 0.00 -
  QoQ % 39.24% 32.11% 55.71% -6.67% 0.00% 0.00% -
  Horiz. % 267.33% 192.00% 145.33% 93.33% 100.00% - -
DY 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 7.32 7.78 7.27 5.30 4.52 0.00 0.00 -
  QoQ % -5.91% 7.02% 37.17% 17.26% 0.00% 0.00% -
  Horiz. % 161.95% 172.12% 160.84% 117.26% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers