Highlights

[BOILERM] QoQ TTM Result on 2012-01-31 [#0]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 22-Mar-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
31-Jan-2012
Profit Trend QoQ -     8.50%    YoY -     410.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 77,939 114,510 106,541 138,433 131,107 94,536 59,389 26.16%
  QoQ % -31.94% 7.48% -23.04% 5.59% 38.68% 59.18% -
  Horiz. % 131.23% 192.81% 179.40% 233.10% 220.76% 159.18% 100.00%
PBT 12,769 17,398 14,866 19,381 17,376 12,747 7,908 50.62%
  QoQ % -26.61% 17.03% -23.30% 11.54% 36.31% 61.19% -
  Horiz. % 161.47% 220.01% 187.99% 245.08% 219.73% 161.19% 100.00%
Tax -715 -1,673 -3,671 -4,891 -4,021 -3,063 -1,776 -54.06%
  QoQ % 57.26% 54.43% 24.94% -21.64% -31.28% -72.47% -
  Horiz. % 40.26% 94.20% 206.70% 275.39% 226.41% 172.47% 100.00%
NP 12,054 15,725 11,195 14,490 13,355 9,684 6,132 78.20%
  QoQ % -23.34% 40.46% -22.74% 8.50% 37.91% 57.93% -
  Horiz. % 196.58% 256.44% 182.57% 236.30% 217.79% 157.93% 100.00%
NP to SH 12,054 15,725 11,195 14,490 13,355 9,684 6,132 78.20%
  QoQ % -23.34% 40.46% -22.74% 8.50% 37.91% 57.93% -
  Horiz. % 196.58% 256.44% 182.57% 236.30% 217.79% 157.93% 100.00%
Tax Rate 5.60 % 9.62 % 24.69 % 25.24 % 23.14 % 24.03 % 22.46 % -69.50%
  QoQ % -41.79% -61.04% -2.18% 9.08% -3.70% 6.99% -
  Horiz. % 24.93% 42.83% 109.93% 112.38% 103.03% 106.99% 100.00%
Total Cost 65,885 98,785 95,346 123,943 117,752 84,852 53,257 19.95%
  QoQ % -33.30% 3.61% -23.07% 5.26% 38.77% 59.33% -
  Horiz. % 123.71% 185.49% 179.03% 232.73% 221.10% 159.33% 100.00%
Net Worth - 59,340 59,340 51,600 40,930 46,440 43,860 -
  QoQ % 0.00% 0.00% 15.00% 26.07% -11.86% 5.88% -
  Horiz. % 0.00% 135.29% 135.29% 117.65% 93.32% 105.88% 100.00%
Dividend
30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div 3,870 6,712 2,842 2,842 2,842 0 0 -
  QoQ % -42.35% 136.15% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 136.15% 236.15% 100.00% 100.00% 100.00% - -
Div Payout % 32.11 % 42.69 % 25.39 % 19.62 % 21.28 % - % - % -
  QoQ % -24.78% 68.14% 29.41% -7.80% 0.00% 0.00% -
  Horiz. % 150.89% 200.61% 119.31% 92.20% 100.00% - -
Equity
30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth - 59,340 59,340 51,600 40,930 46,440 43,860 -
  QoQ % 0.00% 0.00% 15.00% 26.07% -11.86% 5.88% -
  Horiz. % 0.00% 135.29% 135.29% 117.65% 93.32% 105.88% 100.00%
NOSH 258,000 258,000 258,000 258,000 227,394 258,000 258,000 -
  QoQ % 0.00% 0.00% 0.00% 13.46% -11.86% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 88.14% 100.00% 100.00%
Ratio Analysis
30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 15.47 % 13.73 % 10.51 % 10.47 % 10.19 % 10.24 % 10.33 % 41.23%
  QoQ % 12.67% 30.64% 0.38% 2.75% -0.49% -0.87% -
  Horiz. % 149.76% 132.91% 101.74% 101.36% 98.64% 99.13% 100.00%
ROE - % 26.50 % 18.87 % 28.08 % 32.63 % 20.85 % 13.98 % -
  QoQ % 0.00% 40.43% -32.80% -13.94% 56.50% 49.14% -
  Horiz. % 0.00% 189.56% 134.98% 200.86% 233.40% 149.14% 100.00%
Per Share
30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 30.21 44.38 41.29 53.66 57.66 36.64 23.02 26.16%
  QoQ % -31.93% 7.48% -23.05% -6.94% 57.37% 59.17% -
  Horiz. % 131.23% 192.79% 179.37% 233.10% 250.48% 159.17% 100.00%
EPS 4.67 6.09 4.34 5.62 5.87 3.75 2.38 77.92%
  QoQ % -23.32% 40.32% -22.78% -4.26% 56.53% 57.56% -
  Horiz. % 196.22% 255.88% 182.35% 236.13% 246.64% 157.56% 100.00%
DPS 1.50 2.60 1.10 1.10 1.25 0.00 0.00 -
  QoQ % -42.31% 136.36% 0.00% -12.00% 0.00% 0.00% -
  Horiz. % 120.00% 208.00% 88.00% 88.00% 100.00% - -
NAPS - 0.2300 0.2300 0.2000 0.1800 0.1800 0.1700 -
  QoQ % 0.00% 0.00% 15.00% 11.11% 0.00% 5.88% -
  Horiz. % 0.00% 135.29% 135.29% 117.65% 105.88% 105.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 15.10 22.19 20.65 26.83 25.41 18.32 11.51 26.12%
  QoQ % -31.95% 7.46% -23.03% 5.59% 38.70% 59.17% -
  Horiz. % 131.19% 192.79% 179.41% 233.10% 220.76% 159.17% 100.00%
EPS 2.34 3.05 2.17 2.81 2.59 1.88 1.19 78.25%
  QoQ % -23.28% 40.55% -22.78% 8.49% 37.77% 57.98% -
  Horiz. % 196.64% 256.30% 182.35% 236.13% 217.65% 157.98% 100.00%
DPS 0.75 1.30 0.55 0.55 0.55 0.00 0.00 -
  QoQ % -42.31% 136.36% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 136.36% 236.36% 100.00% 100.00% 100.00% - -
NAPS - 0.1150 0.1150 0.1000 0.0793 0.0900 0.0850 -
  QoQ % 0.00% 0.00% 15.00% 26.10% -11.89% 5.88% -
  Horiz. % 0.00% 135.29% 135.29% 117.65% 93.29% 105.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 29/06/12 30/04/12 30/03/12 31/01/12 31/10/11 29/07/11 - -
Price 0.7800 0.7650 0.7950 0.8000 0.6550 0.6500 0.0000 -
P/RPS 2.58 1.72 1.93 1.49 1.14 1.77 0.00 -
  QoQ % 50.00% -10.88% 29.53% 30.70% -35.59% 0.00% -
  Horiz. % 145.76% 97.18% 109.04% 84.18% 64.41% 100.00% -
P/EPS 16.69 12.55 18.32 14.24 11.15 17.32 0.00 -
  QoQ % 32.99% -31.50% 28.65% 27.71% -35.62% 0.00% -
  Horiz. % 96.36% 72.46% 105.77% 82.22% 64.38% 100.00% -
EY 5.99 7.97 5.46 7.02 8.97 5.77 0.00 -
  QoQ % -24.84% 45.97% -22.22% -21.74% 55.46% 0.00% -
  Horiz. % 103.81% 138.13% 94.63% 121.66% 155.46% 100.00% -
DY 1.92 3.40 1.39 1.38 1.91 0.00 0.00 -
  QoQ % -43.53% 144.60% 0.72% -27.75% 0.00% 0.00% -
  Horiz. % 100.52% 178.01% 72.77% 72.25% 100.00% - -
P/NAPS 0.00 3.33 3.46 4.00 3.64 3.61 0.00 -
  QoQ % 0.00% -3.76% -13.50% 9.89% 0.83% 0.00% -
  Horiz. % 0.00% 92.24% 95.84% 110.80% 100.83% 100.00% -
Price Multiplier on Announcement Date
30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date - - - 22/03/12 16/12/11 - - -
Price 0.0000 0.0000 0.0000 0.8000 0.8450 0.0000 0.0000 -
P/RPS 0.00 0.00 0.00 1.49 1.47 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 1.36% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 101.36% 100.00% - -
P/EPS 0.00 0.00 0.00 14.24 14.39 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -1.04% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 98.96% 100.00% - -
EY 0.00 0.00 0.00 7.02 6.95 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 1.01% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 101.01% 100.00% - -
DY 0.00 0.00 0.00 1.38 1.48 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -6.76% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 93.24% 100.00% - -
P/NAPS 0.00 0.00 0.00 4.00 4.69 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -14.71% 0.00% 0.00% -
  Horiz. % 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
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

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