Highlights

[BOILERM] QoQ TTM Result on 2011-07-31 [#1]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 23-Sep-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
Quarter 31-Jul-2011  [#1]
Profit Trend QoQ -     57.93%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 106,541 138,433 131,107 94,536 59,389 27,497 0 -
  QoQ % -23.04% 5.59% 38.68% 59.18% 115.98% 0.00% -
  Horiz. % 387.46% 503.45% 476.80% 343.80% 215.98% 100.00% -
PBT 14,866 19,381 17,376 12,747 7,908 3,393 0 -
  QoQ % -23.30% 11.54% 36.31% 61.19% 133.07% 0.00% -
  Horiz. % 438.14% 571.21% 512.11% 375.69% 233.07% 100.00% -
Tax -3,671 -4,891 -4,021 -3,063 -1,776 -556 0 -
  QoQ % 24.94% -21.64% -31.28% -72.47% -219.42% 0.00% -
  Horiz. % 660.25% 879.68% 723.20% 550.90% 319.42% 100.00% -
NP 11,195 14,490 13,355 9,684 6,132 2,837 0 -
  QoQ % -22.74% 8.50% 37.91% 57.93% 116.14% 0.00% -
  Horiz. % 394.61% 510.75% 470.74% 341.35% 216.14% 100.00% -
NP to SH 11,195 14,490 13,355 9,684 6,132 2,837 0 -
  QoQ % -22.74% 8.50% 37.91% 57.93% 116.14% 0.00% -
  Horiz. % 394.61% 510.75% 470.74% 341.35% 216.14% 100.00% -
Tax Rate 24.69 % 25.24 % 23.14 % 24.03 % 22.46 % 16.39 % - % -
  QoQ % -2.18% 9.08% -3.70% 6.99% 37.03% 0.00% -
  Horiz. % 150.64% 154.00% 141.18% 146.61% 137.03% 100.00% -
Total Cost 95,346 123,943 117,752 84,852 53,257 24,660 0 -
  QoQ % -23.07% 5.26% 38.77% 59.33% 115.97% 0.00% -
  Horiz. % 386.64% 502.61% 477.50% 344.09% 215.97% 100.00% -
Net Worth 59,340 51,600 40,930 46,440 43,860 29,040 - -
  QoQ % 15.00% 26.07% -11.86% 5.88% 51.03% 0.00% -
  Horiz. % 204.34% 177.68% 140.95% 159.92% 151.03% 100.00% -
Dividend
31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div 2,842 2,842 2,842 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
Div Payout % 25.39 % 19.62 % 21.28 % - % - % - % - % -
  QoQ % 29.41% -7.80% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 119.31% 92.20% 100.00% - - - -
Equity
31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 59,340 51,600 40,930 46,440 43,860 29,040 - -
  QoQ % 15.00% 26.07% -11.86% 5.88% 51.03% 0.00% -
  Horiz. % 204.34% 177.68% 140.95% 159.92% 151.03% 100.00% -
NOSH 258,000 258,000 227,394 258,000 258,000 223,385 - -
  QoQ % 0.00% 13.46% -11.86% 0.00% 15.50% 0.00% -
  Horiz. % 115.50% 115.50% 101.79% 115.50% 115.50% 100.00% -
Ratio Analysis
31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 10.51 % 10.47 % 10.19 % 10.24 % 10.33 % 10.32 % - % -
  QoQ % 0.38% 2.75% -0.49% -0.87% 0.10% 0.00% -
  Horiz. % 101.84% 101.45% 98.74% 99.22% 100.10% 100.00% -
ROE 18.87 % 28.08 % 32.63 % 20.85 % 13.98 % 9.77 % - % -
  QoQ % -32.80% -13.94% 56.50% 49.14% 43.09% 0.00% -
  Horiz. % 193.14% 287.41% 333.98% 213.41% 143.09% 100.00% -
Per Share
31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 41.29 53.66 57.66 36.64 23.02 12.31 - -
  QoQ % -23.05% -6.94% 57.37% 59.17% 87.00% 0.00% -
  Horiz. % 335.42% 435.91% 468.40% 297.64% 187.00% 100.00% -
EPS 4.34 5.62 5.87 3.75 2.38 1.27 - -
  QoQ % -22.78% -4.26% 56.53% 57.56% 87.40% 0.00% -
  Horiz. % 341.73% 442.52% 462.20% 295.28% 187.40% 100.00% -
DPS 1.10 1.10 1.25 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% -12.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 88.00% 88.00% 100.00% - - - -
NAPS 0.2300 0.2000 0.1800 0.1800 0.1700 0.1300 - -
  QoQ % 15.00% 11.11% 0.00% 5.88% 30.77% 0.00% -
  Horiz. % 176.92% 153.85% 138.46% 138.46% 130.77% 100.00% -
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 20.65 26.83 25.41 18.32 11.51 5.33 - -
  QoQ % -23.03% 5.59% 38.70% 59.17% 115.95% 0.00% -
  Horiz. % 387.43% 503.38% 476.74% 343.71% 215.95% 100.00% -
EPS 2.17 2.81 2.59 1.88 1.19 0.55 - -
  QoQ % -22.78% 8.49% 37.77% 57.98% 116.36% 0.00% -
  Horiz. % 394.55% 510.91% 470.91% 341.82% 216.36% 100.00% -
DPS 0.55 0.55 0.55 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
NAPS 0.1150 0.1000 0.0793 0.0900 0.0850 0.0563 - -
  QoQ % 15.00% 26.10% -11.89% 5.88% 50.98% 0.00% -
  Horiz. % 204.26% 177.62% 140.85% 159.86% 150.98% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/03/12 31/01/12 31/10/11 29/07/11 - - - -
Price 0.7950 0.8000 0.6550 0.6500 0.0000 0.0000 0.0000 -
P/RPS 1.93 1.49 1.14 1.77 0.00 0.00 0.00 -
  QoQ % 29.53% 30.70% -35.59% 0.00% 0.00% 0.00% -
  Horiz. % 109.04% 84.18% 64.41% 100.00% - - -
P/EPS 18.32 14.24 11.15 17.32 0.00 0.00 0.00 -
  QoQ % 28.65% 27.71% -35.62% 0.00% 0.00% 0.00% -
  Horiz. % 105.77% 82.22% 64.38% 100.00% - - -
EY 5.46 7.02 8.97 5.77 0.00 0.00 0.00 -
  QoQ % -22.22% -21.74% 55.46% 0.00% 0.00% 0.00% -
  Horiz. % 94.63% 121.66% 155.46% 100.00% - - -
DY 1.39 1.38 1.91 0.00 0.00 0.00 0.00 -
  QoQ % 0.72% -27.75% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 72.77% 72.25% 100.00% - - - -
P/NAPS 3.46 4.00 3.64 3.61 0.00 0.00 0.00 -
  QoQ % -13.50% 9.89% 0.83% 0.00% 0.00% 0.00% -
  Horiz. % 95.84% 110.80% 100.83% 100.00% - - -
Price Multiplier on Announcement Date
31/03/12 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 0.0000 0.8000 0.8450 0.0000 0.0000 0.0000 0.0000 -
P/RPS 0.00 1.49 1.47 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 1.36% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.36% 100.00% - - - -
P/EPS 0.00 14.24 14.39 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% -1.04% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 98.96% 100.00% - - - -
EY 0.00 7.02 6.95 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 1.01% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.01% 100.00% - - - -
DY 0.00 1.38 1.48 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% -6.76% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 93.24% 100.00% - - - -
P/NAPS 0.00 4.00 4.69 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% -14.71% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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
 
 

174  446  557  1274 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.090.00 
 VC 0.05-0.005 
 DATAPRP 0.205-0.015 
 MAHSING 0.985-0.015 
 DGSB 0.22+0.005 
 SUPERMX-C1I 0.15-0.005 
 SUPERMX 9.64-0.14 
 VIVOCOM 0.05+0.005 
 HWGB 0.775+0.06 
 KSTAR 0.425+0.055 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
2. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS