Highlights

[BOILERM] YoY Annual (Unaudited) Result on 2010-04-30 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 24-Jun-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2010
Quarter 30-Apr-2010  [#4]
Profit Trend YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/13 31/03/12 30/04/11 30/04/10  -   -   -  CAGR
Revenue 165,834 149,657 120,155 0  -   -   -  -
  YoY % 10.81% 24.55% 0.00% - - - -
  Horiz. % 138.02% 124.55% 100.00% - - - -
PBT 30,193 22,237 18,021 0  -   -   -  -
  YoY % 35.78% 23.39% 0.00% - - - -
  Horiz. % 167.54% 123.39% 100.00% - - - -
Tax -6,458 -2,960 -4,134 0  -   -   -  -
  YoY % -118.18% 28.40% 0.00% - - - -
  Horiz. % 156.22% 71.60% 100.00% - - - -
NP 23,735 19,277 13,887 0  -   -   -  -
  YoY % 23.13% 38.81% 0.00% - - - -
  Horiz. % 170.92% 138.81% 100.00% - - - -
NP to SH 23,735 19,277 13,887 0  -   -   -  -
  YoY % 23.13% 38.81% 0.00% - - - -
  Horiz. % 170.92% 138.81% 100.00% - - - -
Tax Rate 21.39 % 13.31 % 22.94 % - %  -  %  -  %  -  % -
  YoY % 60.71% -41.98% 0.00% - - - -
  Horiz. % 93.24% 58.02% 100.00% - - - -
Total Cost 142,099 130,380 106,268 0  -   -   -  -
  YoY % 8.99% 22.69% 0.00% - - - -
  Horiz. % 133.72% 122.69% 100.00% - - - -
Net Worth 79,980 59,340 43,860 -  -   -   -  -
  YoY % 34.78% 35.29% 0.00% - - - -
  Horiz. % 182.35% 135.29% 100.00% - - - -
Dividend
31/03/13 31/03/12 30/04/11 30/04/10  -   -   -  CAGR
Div 5,160 7,095 - -  -   -   -  -
  YoY % -27.27% 0.00% 0.00% - - - -
  Horiz. % 72.73% 100.00% - - - - -
Div Payout % 21.74 % 36.81 % - % - %  -  %  -  %  -  % -
  YoY % -40.94% 0.00% 0.00% - - - -
  Horiz. % 59.06% 100.00% - - - - -
Equity
31/03/13 31/03/12 30/04/11 30/04/10  -   -   -  CAGR
Net Worth 79,980 59,340 43,860 -  -   -   -  -
  YoY % 34.78% 35.29% 0.00% - - - -
  Horiz. % 182.35% 135.29% 100.00% - - - -
NOSH 258,000 258,000 258,000 -  -   -   -  -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % 100.00% 100.00% 100.00% - - - -
Ratio Analysis
31/03/13 31/03/12 30/04/11 30/04/10  -   -   -  CAGR
NP Margin 14.31 % 12.88 % 11.56 % - %  -  %  -  %  -  % -
  YoY % 11.10% 11.42% 0.00% - - - -
  Horiz. % 123.79% 111.42% 100.00% - - - -
ROE 29.68 % 32.49 % 31.66 % - %  -  %  -  %  -  % -
  YoY % -8.65% 2.62% 0.00% - - - -
  Horiz. % 93.75% 102.62% 100.00% - - - -
Per Share
31/03/13 31/03/12 30/04/11 30/04/10  -   -   -  CAGR
RPS 64.28 58.01 46.57 -  -   -   -  -
  YoY % 10.81% 24.57% 0.00% - - - -
  Horiz. % 138.03% 124.57% 100.00% - - - -
EPS 9.20 7.47 6.21 0.00  -   -   -  -
  YoY % 23.16% 20.29% 0.00% - - - -
  Horiz. % 148.15% 120.29% 100.00% - - - -
DPS 2.00 2.75 0.00 0.00  -   -   -  -
  YoY % -27.27% 0.00% 0.00% - - - -
  Horiz. % 72.73% 100.00% - - - - -
NAPS 0.3100 0.2300 0.1700 0.0000  -   -   -  -
  YoY % 34.78% 35.29% 0.00% - - - -
  Horiz. % 182.35% 135.29% 100.00% - - - -
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/13 31/03/12 30/04/11 30/04/10  -   -   -  CAGR
RPS 32.14 29.00 23.29 -  -   -   -  -
  YoY % 10.83% 24.52% 0.00% - - - -
  Horiz. % 138.00% 124.52% 100.00% - - - -
EPS 4.60 3.74 2.69 0.00  -   -   -  -
  YoY % 22.99% 39.03% 0.00% - - - -
  Horiz. % 171.00% 139.03% 100.00% - - - -
DPS 1.00 1.38 0.00 0.00  -   -   -  -
  YoY % -27.54% 0.00% 0.00% - - - -
  Horiz. % 72.46% 100.00% - - - - -
NAPS 0.1550 0.1150 0.0850 0.0000  -   -   -  -
  YoY % 34.78% 35.29% 0.00% - - - -
  Horiz. % 182.35% 135.29% 100.00% - - - -
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 30/04/11 30/04/10  -   -   -  CAGR
Date 29/03/13 30/04/12 - -  -   -   -  -
Price 0.9950 0.7650 0.0000 0.0000  -   -   -  -
P/RPS 1.55 1.32 0.00 0.00  -   -   -  -
  YoY % 17.42% 0.00% 0.00% - - - -
  Horiz. % 117.42% 100.00% - - - - -
P/EPS 10.82 10.24 0.00 0.00  -   -   -  -
  YoY % 5.66% 0.00% 0.00% - - - -
  Horiz. % 105.66% 100.00% - - - - -
EY 9.25 9.77 0.00 0.00  -   -   -  -
  YoY % -5.32% 0.00% 0.00% - - - -
  Horiz. % 94.68% 100.00% - - - - -
DY 2.01 3.59 0.00 0.00  -   -   -  -
  YoY % -44.01% 0.00% 0.00% - - - -
  Horiz. % 55.99% 100.00% - - - - -
P/NAPS 3.21 3.33 0.00 0.00  -   -   -  -
  YoY % -3.60% 0.00% 0.00% - - - -
  Horiz. % 96.40% 100.00% - - - - -
Price Multiplier on Announcement Date
31/03/13 31/03/12 30/04/11 30/04/10  -   -   -  CAGR
Date 29/05/13 28/06/12 24/06/11 -  -   -   -  -
Price 1.4000 0.7700 0.6950 0.0000  -   -   -  -
P/RPS 2.18 1.33 1.49 0.00  -   -   -  -
  YoY % 63.91% -10.74% 0.00% - - - -
  Horiz. % 146.31% 89.26% 100.00% - - - -
P/EPS 15.22 10.31 12.91 0.00  -   -   -  -
  YoY % 47.62% -20.14% 0.00% - - - -
  Horiz. % 117.89% 79.86% 100.00% - - - -
EY 6.57 9.70 7.74 0.00  -   -   -  -
  YoY % -32.27% 25.32% 0.00% - - - -
  Horiz. % 84.88% 125.32% 100.00% - - - -
DY 1.43 3.57 0.00 0.00  -   -   -  -
  YoY % -59.94% 0.00% 0.00% - - - -
  Horiz. % 40.06% 100.00% - - - - -
P/NAPS 4.52 3.35 4.09 0.00  -   -   -  -
  YoY % 34.93% -18.09% 0.00% - - - -
  Horiz. % 110.51% 81.91% 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