Highlights

[BOILERM] QoQ TTM Result on 2012-10-31 [#2]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 14-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 31-Oct-2012  [#2]
Profit Trend QoQ -     0.00%    YoY -     1.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 CAGR
Revenue 51,530 42,047 42,047 85,163 85,163 77,939 114,510 -49.55%
  QoQ % 22.55% 0.00% -50.63% 0.00% 9.27% -31.94% -
  Horiz. % 45.00% 36.72% 36.72% 74.37% 74.37% 68.06% 100.00%
PBT 8,521 7,353 7,353 14,724 14,724 12,769 17,398 -45.75%
  QoQ % 15.88% 0.00% -50.06% 0.00% 15.31% -26.61% -
  Horiz. % 48.98% 42.26% 42.26% 84.63% 84.63% 73.39% 100.00%
Tax -2,183 -1,920 -1,920 -1,209 -1,209 -715 -1,673 25.61%
  QoQ % -13.70% 0.00% -58.81% 0.00% -69.09% 57.26% -
  Horiz. % 130.48% 114.76% 114.76% 72.27% 72.27% 42.74% 100.00%
NP 6,338 5,433 5,433 13,515 13,515 12,054 15,725 -54.09%
  QoQ % 16.66% 0.00% -59.80% 0.00% 12.12% -23.34% -
  Horiz. % 40.31% 34.55% 34.55% 85.95% 85.95% 76.66% 100.00%
NP to SH 6,338 5,433 5,433 13,515 13,515 12,054 15,725 -54.09%
  QoQ % 16.66% 0.00% -59.80% 0.00% 12.12% -23.34% -
  Horiz. % 40.31% 34.55% 34.55% 85.95% 85.95% 76.66% 100.00%
Tax Rate 25.62 % 26.11 % 26.11 % 8.21 % 8.21 % 5.60 % 9.62 % 131.47%
  QoQ % -1.88% 0.00% 218.03% 0.00% 46.61% -41.79% -
  Horiz. % 266.32% 271.41% 271.41% 85.34% 85.34% 58.21% 100.00%
Total Cost 45,192 36,614 36,614 71,648 71,648 65,885 98,785 -48.83%
  QoQ % 23.43% 0.00% -48.90% 0.00% 8.75% -33.30% -
  Horiz. % 45.75% 37.06% 37.06% 72.53% 72.53% 66.70% 100.00%
Net Worth 85,140 79,980 0 0 64,500 - 59,340 36.25%
  QoQ % 6.45% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 143.48% 134.78% 0.00% 0.00% 108.70% 0.00% 100.00%
Dividend
30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 CAGR
Div 0 0 0 3,870 3,870 3,870 6,712 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -42.35% -
  Horiz. % 0.00% 0.00% 0.00% 57.65% 57.65% 57.65% 100.00%
Div Payout % - % - % - % 28.63 % 28.63 % 32.11 % 42.69 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -10.84% -24.78% -
  Horiz. % 0.00% 0.00% 0.00% 67.06% 67.06% 75.22% 100.00%
Equity
30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 CAGR
Net Worth 85,140 79,980 0 0 64,500 - 59,340 36.25%
  QoQ % 6.45% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 143.48% 134.78% 0.00% 0.00% 108.70% 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
30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 CAGR
NP Margin 12.30 % 12.92 % 12.92 % 15.87 % 15.87 % 15.47 % 13.73 % -8.99%
  QoQ % -4.80% 0.00% -18.59% 0.00% 2.59% 12.67% -
  Horiz. % 89.58% 94.10% 94.10% 115.59% 115.59% 112.67% 100.00%
ROE 7.44 % 6.79 % - % - % 20.95 % - % 26.50 % -66.32%
  QoQ % 9.57% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 28.08% 25.62% 0.00% 0.00% 79.06% 0.00% 100.00%
Per Share
30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 CAGR
RPS 19.97 16.30 16.30 33.01 33.01 30.21 44.38 -49.55%
  QoQ % 22.52% 0.00% -50.62% 0.00% 9.27% -31.93% -
  Horiz. % 45.00% 36.73% 36.73% 74.38% 74.38% 68.07% 100.00%
EPS 2.46 2.11 2.11 5.24 5.24 4.67 6.09 -54.01%
  QoQ % 16.59% 0.00% -59.73% 0.00% 12.21% -23.32% -
  Horiz. % 40.39% 34.65% 34.65% 86.04% 86.04% 76.68% 100.00%
DPS 0.00 0.00 0.00 1.50 1.50 1.50 2.60 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -42.31% -
  Horiz. % 0.00% 0.00% 0.00% 57.69% 57.69% 57.69% 100.00%
NAPS 0.3300 0.3100 0.0000 0.0000 0.2500 - 0.2300 36.25%
  QoQ % 6.45% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 143.48% 134.78% 0.00% 0.00% 108.70% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 CAGR
RPS 9.99 8.15 8.15 16.50 16.50 15.10 22.19 -49.53%
  QoQ % 22.58% 0.00% -50.61% 0.00% 9.27% -31.95% -
  Horiz. % 45.02% 36.73% 36.73% 74.36% 74.36% 68.05% 100.00%
EPS 1.23 1.05 1.05 2.62 2.62 2.34 3.05 -54.07%
  QoQ % 17.14% 0.00% -59.92% 0.00% 11.97% -23.28% -
  Horiz. % 40.33% 34.43% 34.43% 85.90% 85.90% 76.72% 100.00%
DPS 0.00 0.00 0.00 0.75 0.75 0.75 1.30 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -42.31% -
  Horiz. % 0.00% 0.00% 0.00% 57.69% 57.69% 57.69% 100.00%
NAPS 0.1650 0.1550 0.0000 0.0000 0.1250 - 0.1150 36.25%
  QoQ % 6.45% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 143.48% 134.78% 0.00% 0.00% 108.70% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 CAGR
Date 28/06/13 29/03/13 31/01/13 31/10/12 31/07/12 29/06/12 30/04/12 -
Price 1.3900 0.9950 0.9450 0.8800 0.7700 0.7800 0.7650 -
P/RPS 6.96 6.11 5.80 2.67 2.33 2.58 1.72 231.25%
  QoQ % 13.91% 5.34% 117.23% 14.59% -9.69% 50.00% -
  Horiz. % 404.65% 355.23% 337.21% 155.23% 135.47% 150.00% 100.00%
P/EPS 56.58 47.25 44.88 16.80 14.70 16.69 12.55 263.39%
  QoQ % 19.75% 5.28% 167.14% 14.29% -11.92% 32.99% -
  Horiz. % 450.84% 376.49% 357.61% 133.86% 117.13% 132.99% 100.00%
EY 1.77 2.12 2.23 5.95 6.80 5.99 7.97 -72.45%
  QoQ % -16.51% -4.93% -62.52% -12.50% 13.52% -24.84% -
  Horiz. % 22.21% 26.60% 27.98% 74.65% 85.32% 75.16% 100.00%
DY 0.00 0.00 0.00 1.70 1.95 1.92 3.40 -
  QoQ % 0.00% 0.00% 0.00% -12.82% 1.56% -43.53% -
  Horiz. % 0.00% 0.00% 0.00% 50.00% 57.35% 56.47% 100.00%
P/NAPS 4.21 3.21 0.00 0.00 3.08 0.00 3.33 22.25%
  QoQ % 31.15% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 126.43% 96.40% 0.00% 0.00% 92.49% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 CAGR
Date 20/08/13 29/05/13 - - - - - -
Price 1.7500 1.4000 0.0000 0.0000 0.0000 0.0000 0.0000 -
P/RPS 8.76 8.59 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 1.98% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.98% 100.00% - - - - -
P/EPS 71.24 66.48 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 7.16% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.16% 100.00% - - - - -
EY 1.40 1.50 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -6.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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 5.30 4.52 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 17.26% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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.
 


 

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