Highlights

[BOILERM] QoQ TTM Result on 2012-03-31 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend QoQ -     -22.74%    YoY -     82.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 85,163 77,939 114,510 106,541 138,433 131,107 94,536 -9.89%
  QoQ % 9.27% -31.94% 7.48% -23.04% 5.59% 38.68% -
  Horiz. % 90.09% 82.44% 121.13% 112.70% 146.43% 138.68% 100.00%
PBT 14,724 12,769 17,398 14,866 19,381 17,376 12,747 15.46%
  QoQ % 15.31% -26.61% 17.03% -23.30% 11.54% 36.31% -
  Horiz. % 115.51% 100.17% 136.49% 116.62% 152.04% 136.31% 100.00%
Tax -1,209 -715 -1,673 -3,671 -4,891 -4,021 -3,063 -60.43%
  QoQ % -69.09% 57.26% 54.43% 24.94% -21.64% -31.28% -
  Horiz. % 39.47% 23.34% 54.62% 119.85% 159.68% 131.28% 100.00%
NP 13,515 12,054 15,725 11,195 14,490 13,355 9,684 39.43%
  QoQ % 12.12% -23.34% 40.46% -22.74% 8.50% 37.91% -
  Horiz. % 139.56% 124.47% 162.38% 115.60% 149.63% 137.91% 100.00%
NP to SH 13,515 12,054 15,725 11,195 14,490 13,355 9,684 39.43%
  QoQ % 12.12% -23.34% 40.46% -22.74% 8.50% 37.91% -
  Horiz. % 139.56% 124.47% 162.38% 115.60% 149.63% 137.91% 100.00%
Tax Rate 8.21 % 5.60 % 9.62 % 24.69 % 25.24 % 23.14 % 24.03 % -65.73%
  QoQ % 46.61% -41.79% -61.04% -2.18% 9.08% -3.70% -
  Horiz. % 34.17% 23.30% 40.03% 102.75% 105.04% 96.30% 100.00%
Total Cost 71,648 65,885 98,785 95,346 123,943 117,752 84,852 -15.52%
  QoQ % 8.75% -33.30% 3.61% -23.07% 5.26% 38.77% -
  Horiz. % 84.44% 77.65% 116.42% 112.37% 146.07% 138.77% 100.00%
Net Worth 64,500 - 59,340 59,340 51,600 40,930 46,440 38.76%
  QoQ % 0.00% 0.00% 0.00% 15.00% 26.07% -11.86% -
  Horiz. % 138.89% 0.00% 127.78% 127.78% 111.11% 88.14% 100.00%
Dividend
31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 CAGR
Div 3,870 3,870 6,712 2,842 2,842 2,842 0 -
  QoQ % 0.00% -42.35% 136.15% 0.00% 0.00% 0.00% -
  Horiz. % 136.15% 136.15% 236.15% 100.00% 100.00% 100.00% -
Div Payout % 28.63 % 32.11 % 42.69 % 25.39 % 19.62 % 21.28 % - % -
  QoQ % -10.84% -24.78% 68.14% 29.41% -7.80% 0.00% -
  Horiz. % 134.54% 150.89% 200.61% 119.31% 92.20% 100.00% -
Equity
31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 64,500 - 59,340 59,340 51,600 40,930 46,440 38.76%
  QoQ % 0.00% 0.00% 0.00% 15.00% 26.07% -11.86% -
  Horiz. % 138.89% 0.00% 127.78% 127.78% 111.11% 88.14% 100.00%
NOSH 258,000 258,000 258,000 258,000 258,000 227,394 258,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 13.46% -11.86% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 88.14% 100.00%
Ratio Analysis
31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 15.87 % 15.47 % 13.73 % 10.51 % 10.47 % 10.19 % 10.24 % 54.80%
  QoQ % 2.59% 12.67% 30.64% 0.38% 2.75% -0.49% -
  Horiz. % 154.98% 151.07% 134.08% 102.64% 102.25% 99.51% 100.00%
ROE 20.95 % - % 26.50 % 18.87 % 28.08 % 32.63 % 20.85 % 0.48%
  QoQ % 0.00% 0.00% 40.43% -32.80% -13.94% 56.50% -
  Horiz. % 100.48% 0.00% 127.10% 90.50% 134.68% 156.50% 100.00%
Per Share
31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 33.01 30.21 44.38 41.29 53.66 57.66 36.64 -9.88%
  QoQ % 9.27% -31.93% 7.48% -23.05% -6.94% 57.37% -
  Horiz. % 90.09% 82.45% 121.12% 112.69% 146.45% 157.37% 100.00%
EPS 5.24 4.67 6.09 4.34 5.62 5.87 3.75 39.61%
  QoQ % 12.21% -23.32% 40.32% -22.78% -4.26% 56.53% -
  Horiz. % 139.73% 124.53% 162.40% 115.73% 149.87% 156.53% 100.00%
DPS 1.50 1.50 2.60 1.10 1.10 1.25 0.00 -
  QoQ % 0.00% -42.31% 136.36% 0.00% -12.00% 0.00% -
  Horiz. % 120.00% 120.00% 208.00% 88.00% 88.00% 100.00% -
NAPS 0.2500 - 0.2300 0.2300 0.2000 0.1800 0.1800 38.76%
  QoQ % 0.00% 0.00% 0.00% 15.00% 11.11% 0.00% -
  Horiz. % 138.89% 0.00% 127.78% 127.78% 111.11% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 16.50 15.10 22.19 20.65 26.83 25.41 18.32 -9.91%
  QoQ % 9.27% -31.95% 7.46% -23.03% 5.59% 38.70% -
  Horiz. % 90.07% 82.42% 121.12% 112.72% 146.45% 138.70% 100.00%
EPS 2.62 2.34 3.05 2.17 2.81 2.59 1.88 39.24%
  QoQ % 11.97% -23.28% 40.55% -22.78% 8.49% 37.77% -
  Horiz. % 139.36% 124.47% 162.23% 115.43% 149.47% 137.77% 100.00%
DPS 0.75 0.75 1.30 0.55 0.55 0.55 0.00 -
  QoQ % 0.00% -42.31% 136.36% 0.00% 0.00% 0.00% -
  Horiz. % 136.36% 136.36% 236.36% 100.00% 100.00% 100.00% -
NAPS 0.1250 - 0.1150 0.1150 0.1000 0.0793 0.0900 38.76%
  QoQ % 0.00% 0.00% 0.00% 15.00% 26.10% -11.89% -
  Horiz. % 138.89% 0.00% 127.78% 127.78% 111.11% 88.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/07/12 29/06/12 30/04/12 30/03/12 31/01/12 31/10/11 29/07/11 -
Price 0.7700 0.7800 0.7650 0.7950 0.8000 0.6550 0.6500 -
P/RPS 2.33 2.58 1.72 1.93 1.49 1.14 1.77 31.54%
  QoQ % -9.69% 50.00% -10.88% 29.53% 30.70% -35.59% -
  Horiz. % 131.64% 145.76% 97.18% 109.04% 84.18% 64.41% 100.00%
P/EPS 14.70 16.69 12.55 18.32 14.24 11.15 17.32 -15.09%
  QoQ % -11.92% 32.99% -31.50% 28.65% 27.71% -35.62% -
  Horiz. % 84.87% 96.36% 72.46% 105.77% 82.22% 64.38% 100.00%
EY 6.80 5.99 7.97 5.46 7.02 8.97 5.77 17.80%
  QoQ % 13.52% -24.84% 45.97% -22.22% -21.74% 55.46% -
  Horiz. % 117.85% 103.81% 138.13% 94.63% 121.66% 155.46% 100.00%
DY 1.95 1.92 3.40 1.39 1.38 1.91 0.00 -
  QoQ % 1.56% -43.53% 144.60% 0.72% -27.75% 0.00% -
  Horiz. % 102.09% 100.52% 178.01% 72.77% 72.25% 100.00% -
P/NAPS 3.08 0.00 3.33 3.46 4.00 3.64 3.61 -14.64%
  QoQ % 0.00% 0.00% -3.76% -13.50% 9.89% 0.83% -
  Horiz. % 85.32% 0.00% 92.24% 95.84% 110.80% 100.83% 100.00%
Price Multiplier on Announcement Date
31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 CAGR
Date - - - - 22/03/12 16/12/11 - -
Price 0.0000 0.0000 0.0000 0.0000 0.8000 0.8450 0.0000 -
P/RPS 0.00 0.00 0.00 0.00 1.49 1.47 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 1.36% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 101.36% 100.00% -
P/EPS 0.00 0.00 0.00 0.00 14.24 14.39 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -1.04% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 98.96% 100.00% -
EY 0.00 0.00 0.00 0.00 7.02 6.95 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 1.01% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 101.01% 100.00% -
DY 0.00 0.00 0.00 0.00 1.38 1.48 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -6.76% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 93.24% 100.00% -
P/NAPS 0.00 0.00 0.00 0.00 4.00 4.69 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -14.71% 0.00% -
  Horiz. % 0.00% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers