Highlights

[BOILERM] QoQ TTM Result on 2012-07-31 [#1]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 13-Sep-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 31-Jul-2012  [#1]
Profit Trend QoQ -     12.12%    YoY -     39.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 CAGR
Revenue 42,047 42,047 85,163 85,163 77,939 114,510 106,541 -60.53%
  QoQ % 0.00% -50.63% 0.00% 9.27% -31.94% 7.48% -
  Horiz. % 39.47% 39.47% 79.93% 79.93% 73.15% 107.48% 100.00%
PBT 7,353 7,353 14,724 14,724 12,769 17,398 14,866 -50.54%
  QoQ % 0.00% -50.06% 0.00% 15.31% -26.61% 17.03% -
  Horiz. % 49.46% 49.46% 99.04% 99.04% 85.89% 117.03% 100.00%
Tax -1,920 -1,920 -1,209 -1,209 -715 -1,673 -3,671 -47.70%
  QoQ % 0.00% -58.81% 0.00% -69.09% 57.26% 54.43% -
  Horiz. % 52.30% 52.30% 32.93% 32.93% 19.48% 45.57% 100.00%
NP 5,433 5,433 13,515 13,515 12,054 15,725 11,195 -51.47%
  QoQ % 0.00% -59.80% 0.00% 12.12% -23.34% 40.46% -
  Horiz. % 48.53% 48.53% 120.72% 120.72% 107.67% 140.46% 100.00%
NP to SH 5,433 5,433 13,515 13,515 12,054 15,725 11,195 -51.47%
  QoQ % 0.00% -59.80% 0.00% 12.12% -23.34% 40.46% -
  Horiz. % 48.53% 48.53% 120.72% 120.72% 107.67% 140.46% 100.00%
Tax Rate 26.11 % 26.11 % 8.21 % 8.21 % 5.60 % 9.62 % 24.69 % 5.75%
  QoQ % 0.00% 218.03% 0.00% 46.61% -41.79% -61.04% -
  Horiz. % 105.75% 105.75% 33.25% 33.25% 22.68% 38.96% 100.00%
Total Cost 36,614 36,614 71,648 71,648 65,885 98,785 95,346 -61.60%
  QoQ % 0.00% -48.90% 0.00% 8.75% -33.30% 3.61% -
  Horiz. % 38.40% 38.40% 75.15% 75.15% 69.10% 103.61% 100.00%
Net Worth 79,980 0 0 64,500 - 59,340 59,340 34.78%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 134.78% 0.00% 0.00% 108.70% 0.00% 100.00% 100.00%
Dividend
31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 CAGR
Div 0 0 3,870 3,870 3,870 6,712 2,842 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -42.35% 136.15% -
  Horiz. % 0.00% 0.00% 136.15% 136.15% 136.15% 236.15% 100.00%
Div Payout % - % - % 28.63 % 28.63 % 32.11 % 42.69 % 25.39 % -
  QoQ % 0.00% 0.00% 0.00% -10.84% -24.78% 68.14% -
  Horiz. % 0.00% 0.00% 112.76% 112.76% 126.47% 168.14% 100.00%
Equity
31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 CAGR
Net Worth 79,980 0 0 64,500 - 59,340 59,340 34.78%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 134.78% 0.00% 0.00% 108.70% 0.00% 100.00% 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
31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 CAGR
NP Margin 12.92 % 12.92 % 15.87 % 15.87 % 15.47 % 13.73 % 10.51 % 22.93%
  QoQ % 0.00% -18.59% 0.00% 2.59% 12.67% 30.64% -
  Horiz. % 122.93% 122.93% 151.00% 151.00% 147.19% 130.64% 100.00%
ROE 6.79 % - % - % 20.95 % - % 26.50 % 18.87 % -64.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 40.43% -
  Horiz. % 35.98% 0.00% 0.00% 111.02% 0.00% 140.43% 100.00%
Per Share
31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 CAGR
RPS 16.30 16.30 33.01 33.01 30.21 44.38 41.29 -60.52%
  QoQ % 0.00% -50.62% 0.00% 9.27% -31.93% 7.48% -
  Horiz. % 39.48% 39.48% 79.95% 79.95% 73.17% 107.48% 100.00%
EPS 2.11 2.11 5.24 5.24 4.67 6.09 4.34 -51.38%
  QoQ % 0.00% -59.73% 0.00% 12.21% -23.32% 40.32% -
  Horiz. % 48.62% 48.62% 120.74% 120.74% 107.60% 140.32% 100.00%
DPS 0.00 0.00 1.50 1.50 1.50 2.60 1.10 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -42.31% 136.36% -
  Horiz. % 0.00% 0.00% 136.36% 136.36% 136.36% 236.36% 100.00%
NAPS 0.3100 0.0000 0.0000 0.2500 - 0.2300 0.2300 34.78%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 134.78% 0.00% 0.00% 108.70% 0.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 CAGR
RPS 8.15 8.15 16.50 16.50 15.10 22.19 20.65 -60.53%
  QoQ % 0.00% -50.61% 0.00% 9.27% -31.95% 7.46% -
  Horiz. % 39.47% 39.47% 79.90% 79.90% 73.12% 107.46% 100.00%
EPS 1.05 1.05 2.62 2.62 2.34 3.05 2.17 -51.61%
  QoQ % 0.00% -59.92% 0.00% 11.97% -23.28% 40.55% -
  Horiz. % 48.39% 48.39% 120.74% 120.74% 107.83% 140.55% 100.00%
DPS 0.00 0.00 0.75 0.75 0.75 1.30 0.55 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -42.31% 136.36% -
  Horiz. % 0.00% 0.00% 136.36% 136.36% 136.36% 236.36% 100.00%
NAPS 0.1550 0.0000 0.0000 0.1250 - 0.1150 0.1150 34.78%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 134.78% 0.00% 0.00% 108.70% 0.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 CAGR
Date 29/03/13 31/01/13 31/10/12 31/07/12 29/06/12 30/04/12 30/03/12 -
Price 0.9950 0.9450 0.8800 0.7700 0.7800 0.7650 0.7950 -
P/RPS 6.11 5.80 2.67 2.33 2.58 1.72 1.93 216.58%
  QoQ % 5.34% 117.23% 14.59% -9.69% 50.00% -10.88% -
  Horiz. % 316.58% 300.52% 138.34% 120.73% 133.68% 89.12% 100.00%
P/EPS 47.25 44.88 16.80 14.70 16.69 12.55 18.32 157.91%
  QoQ % 5.28% 167.14% 14.29% -11.92% 32.99% -31.50% -
  Horiz. % 257.91% 244.98% 91.70% 80.24% 91.10% 68.50% 100.00%
EY 2.12 2.23 5.95 6.80 5.99 7.97 5.46 -61.17%
  QoQ % -4.93% -62.52% -12.50% 13.52% -24.84% 45.97% -
  Horiz. % 38.83% 40.84% 108.97% 124.54% 109.71% 145.97% 100.00%
DY 0.00 0.00 1.70 1.95 1.92 3.40 1.39 -
  QoQ % 0.00% 0.00% -12.82% 1.56% -43.53% 144.60% -
  Horiz. % 0.00% 0.00% 122.30% 140.29% 138.13% 244.60% 100.00%
P/NAPS 3.21 0.00 0.00 3.08 0.00 3.33 3.46 -7.23%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -3.76% -
  Horiz. % 92.77% 0.00% 0.00% 89.02% 0.00% 96.24% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 CAGR
Date 29/05/13 - - - - - - -
Price 1.4000 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 -
P/RPS 8.59 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/EPS 66.48 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% - - - - - -
EY 1.50 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% - - - - - -
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 4.52 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% - - - - - -

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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
4. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
5. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
6. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
7. Anwar to meet Agong tomorrow, but aide says scheduled ‘long time ago’ save malaysia!!!
8. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
Partners & Brokers