Highlights

[BOILERM] QoQ TTM Result on 2013-01-31 [#3]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 19-Mar-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Jan-2013  [#3]
Profit Trend QoQ -     -59.80%    YoY -     -62.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 CAGR
Revenue 106,824 51,530 42,047 42,047 85,163 85,163 77,939 28.63%
  QoQ % 107.30% 22.55% 0.00% -50.63% 0.00% 9.27% -
  Horiz. % 137.06% 66.12% 53.95% 53.95% 109.27% 109.27% 100.00%
PBT 18,167 8,521 7,353 7,353 14,724 14,724 12,769 32.53%
  QoQ % 113.20% 15.88% 0.00% -50.06% 0.00% 15.31% -
  Horiz. % 142.27% 66.73% 57.58% 57.58% 115.31% 115.31% 100.00%
Tax -4,679 -2,183 -1,920 -1,920 -1,209 -1,209 -715 348.34%
  QoQ % -114.34% -13.70% 0.00% -58.81% 0.00% -69.09% -
  Horiz. % 654.41% 305.31% 268.53% 268.53% 169.09% 169.09% 100.00%
NP 13,488 6,338 5,433 5,433 13,515 13,515 12,054 9.39%
  QoQ % 112.81% 16.66% 0.00% -59.80% 0.00% 12.12% -
  Horiz. % 111.90% 52.58% 45.07% 45.07% 112.12% 112.12% 100.00%
NP to SH 13,488 6,338 5,433 5,433 13,515 13,515 12,054 9.39%
  QoQ % 112.81% 16.66% 0.00% -59.80% 0.00% 12.12% -
  Horiz. % 111.90% 52.58% 45.07% 45.07% 112.12% 112.12% 100.00%
Tax Rate 25.76 % 25.62 % 26.11 % 26.11 % 8.21 % 8.21 % 5.60 % 238.33%
  QoQ % 0.55% -1.88% 0.00% 218.03% 0.00% 46.61% -
  Horiz. % 460.00% 457.50% 466.25% 466.25% 146.61% 146.61% 100.00%
Total Cost 93,336 45,192 36,614 36,614 71,648 71,648 65,885 32.07%
  QoQ % 106.53% 23.43% 0.00% -48.90% 0.00% 8.75% -
  Horiz. % 141.67% 68.59% 55.57% 55.57% 108.75% 108.75% 100.00%
Net Worth 85,140 85,140 79,980 0 0 64,500 - -
  QoQ % 0.00% 6.45% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 132.00% 132.00% 124.00% 0.00% 0.00% 100.00% -
Dividend
30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 CAGR
Div 0 0 0 0 3,870 3,870 3,870 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
Div Payout % - % - % - % - % 28.63 % 28.63 % 32.11 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -10.84% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 89.16% 89.16% 100.00%
Equity
30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 CAGR
Net Worth 85,140 85,140 79,980 0 0 64,500 - -
  QoQ % 0.00% 6.45% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 132.00% 132.00% 124.00% 0.00% 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
30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 CAGR
NP Margin 12.63 % 12.30 % 12.92 % 12.92 % 15.87 % 15.87 % 15.47 % -14.96%
  QoQ % 2.68% -4.80% 0.00% -18.59% 0.00% 2.59% -
  Horiz. % 81.64% 79.51% 83.52% 83.52% 102.59% 102.59% 100.00%
ROE 15.84 % 7.44 % 6.79 % - % - % 20.95 % - % -
  QoQ % 112.90% 9.57% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.61% 35.51% 32.41% 0.00% 0.00% 100.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 CAGR
RPS 41.40 19.97 16.30 16.30 33.01 33.01 30.21 28.62%
  QoQ % 107.31% 22.52% 0.00% -50.62% 0.00% 9.27% -
  Horiz. % 137.04% 66.10% 53.96% 53.96% 109.27% 109.27% 100.00%
EPS 5.23 2.46 2.11 2.11 5.24 5.24 4.67 9.47%
  QoQ % 112.60% 16.59% 0.00% -59.73% 0.00% 12.21% -
  Horiz. % 111.99% 52.68% 45.18% 45.18% 112.21% 112.21% 100.00%
DPS 0.00 0.00 0.00 0.00 1.50 1.50 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 0.3300 0.3300 0.3100 0.0000 0.0000 0.2500 - -
  QoQ % 0.00% 6.45% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 132.00% 132.00% 124.00% 0.00% 0.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 CAGR
RPS 20.70 9.99 8.15 8.15 16.50 16.50 15.10 28.65%
  QoQ % 107.21% 22.58% 0.00% -50.61% 0.00% 9.27% -
  Horiz. % 137.09% 66.16% 53.97% 53.97% 109.27% 109.27% 100.00%
EPS 2.61 1.23 1.05 1.05 2.62 2.62 2.34 9.11%
  QoQ % 112.20% 17.14% 0.00% -59.92% 0.00% 11.97% -
  Horiz. % 111.54% 52.56% 44.87% 44.87% 111.97% 111.97% 100.00%
DPS 0.00 0.00 0.00 0.00 0.75 0.75 0.75 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 0.1650 0.1650 0.1550 0.0000 0.0000 0.1250 - -
  QoQ % 0.00% 6.45% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 132.00% 132.00% 124.00% 0.00% 0.00% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/01/13 31/10/12 31/07/12 29/06/12 -
Price 1.7600 1.3900 0.9950 0.9450 0.8800 0.7700 0.7800 -
P/RPS 4.25 6.96 6.11 5.80 2.67 2.33 2.58 48.98%
  QoQ % -38.94% 13.91% 5.34% 117.23% 14.59% -9.69% -
  Horiz. % 164.73% 269.77% 236.82% 224.81% 103.49% 90.31% 100.00%
P/EPS 33.67 56.58 47.25 44.88 16.80 14.70 16.69 75.16%
  QoQ % -40.49% 19.75% 5.28% 167.14% 14.29% -11.92% -
  Horiz. % 201.74% 339.01% 283.10% 268.90% 100.66% 88.08% 100.00%
EY 2.97 1.77 2.12 2.23 5.95 6.80 5.99 -42.90%
  QoQ % 67.80% -16.51% -4.93% -62.52% -12.50% 13.52% -
  Horiz. % 49.58% 29.55% 35.39% 37.23% 99.33% 113.52% 100.00%
DY 0.00 0.00 0.00 0.00 1.70 1.95 1.92 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -12.82% 1.56% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 88.54% 101.56% 100.00%
P/NAPS 5.33 4.21 3.21 0.00 0.00 3.08 0.00 -
  QoQ % 26.60% 31.15% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 173.05% 136.69% 104.22% 0.00% 0.00% 100.00% -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 CAGR
Date 25/11/13 20/08/13 29/05/13 - - - - -
Price 2.4000 1.7500 1.4000 0.0000 0.0000 0.0000 0.0000 -
P/RPS 5.80 8.76 8.59 0.00 0.00 0.00 0.00 -
  QoQ % -33.79% 1.98% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 67.52% 101.98% 100.00% - - - -
P/EPS 45.91 71.24 66.48 0.00 0.00 0.00 0.00 -
  QoQ % -35.56% 7.16% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 69.06% 107.16% 100.00% - - - -
EY 2.18 1.40 1.50 0.00 0.00 0.00 0.00 -
  QoQ % 55.71% -6.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 145.33% 93.33% 100.00% - - - -
DY 0.00 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. % - - - - - - -
P/NAPS 7.27 5.30 4.52 0.00 0.00 0.00 0.00 -
  QoQ % 37.17% 17.26% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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.
 


 

226  431  477  1134 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.025-0.005 
 CAREPLS 0.365+0.13 
 SUPERMX 1.83+0.22 
 ARMADA 0.415-0.05 
 XDL 0.155-0.01 
 SAPNRG 0.26-0.01 
 OCR-PA 0.025+0.005 
 BIOHLDG 0.205+0.025 
 ESCERAM 0.34+0.08 
 LKL 0.24+0.05 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers