Highlights

[BOILERM] YoY Annual (Unaudited) Result on 2011-04-30 [#4]

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


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/14 31/03/13 31/03/12 30/04/11 30/04/10  -   -  CAGR
Revenue 242,020 165,834 149,657 120,155 0  -   -  -
  YoY % 45.94% 10.81% 24.55% 0.00% - - -
  Horiz. % 201.42% 138.02% 124.55% 100.00% - - -
PBT 38,180 30,193 22,237 18,021 0  -   -  -
  YoY % 26.45% 35.78% 23.39% 0.00% - - -
  Horiz. % 211.86% 167.54% 123.39% 100.00% - - -
Tax -7,164 -6,458 -2,960 -4,134 0  -   -  -
  YoY % -10.93% -118.18% 28.40% 0.00% - - -
  Horiz. % 173.29% 156.22% 71.60% 100.00% - - -
NP 31,016 23,735 19,277 13,887 0  -   -  -
  YoY % 30.68% 23.13% 38.81% 0.00% - - -
  Horiz. % 223.35% 170.92% 138.81% 100.00% - - -
NP to SH 31,016 23,735 19,277 13,887 0  -   -  -
  YoY % 30.68% 23.13% 38.81% 0.00% - - -
  Horiz. % 223.35% 170.92% 138.81% 100.00% - - -
Tax Rate 18.76 % 21.39 % 13.31 % 22.94 % - %  -  %  -  % -
  YoY % -12.30% 60.71% -41.98% 0.00% - - -
  Horiz. % 81.78% 93.24% 58.02% 100.00% - - -
Total Cost 211,004 142,099 130,380 106,268 0  -   -  -
  YoY % 48.49% 8.99% 22.69% 0.00% - - -
  Horiz. % 198.56% 133.72% 122.69% 100.00% - - -
Net Worth 105,779 79,980 59,340 43,860 -  -   -  -
  YoY % 32.26% 34.78% 35.29% 0.00% - - -
  Horiz. % 241.18% 182.35% 135.29% 100.00% - - -
Dividend
31/03/14 31/03/13 31/03/12 30/04/11 30/04/10  -   -  CAGR
Div 7,740 5,160 7,095 - -  -   -  -
  YoY % 50.00% -27.27% 0.00% 0.00% - - -
  Horiz. % 109.09% 72.73% 100.00% - - - -
Div Payout % 24.95 % 21.74 % 36.81 % - % - %  -  %  -  % -
  YoY % 14.77% -40.94% 0.00% 0.00% - - -
  Horiz. % 67.78% 59.06% 100.00% - - - -
Equity
31/03/14 31/03/13 31/03/12 30/04/11 30/04/10  -   -  CAGR
Net Worth 105,779 79,980 59,340 43,860 -  -   -  -
  YoY % 32.26% 34.78% 35.29% 0.00% - - -
  Horiz. % 241.18% 182.35% 135.29% 100.00% - - -
NOSH 258,000 258,000 258,000 258,000 -  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
Ratio Analysis
31/03/14 31/03/13 31/03/12 30/04/11 30/04/10  -   -  CAGR
NP Margin 12.82 % 14.31 % 12.88 % 11.56 % - %  -  %  -  % -
  YoY % -10.41% 11.10% 11.42% 0.00% - - -
  Horiz. % 110.90% 123.79% 111.42% 100.00% - - -
ROE 29.32 % 29.68 % 32.49 % 31.66 % - %  -  %  -  % -
  YoY % -1.21% -8.65% 2.62% 0.00% - - -
  Horiz. % 92.61% 93.75% 102.62% 100.00% - - -
Per Share
31/03/14 31/03/13 31/03/12 30/04/11 30/04/10  -   -  CAGR
RPS 93.81 64.28 58.01 46.57 -  -   -  -
  YoY % 45.94% 10.81% 24.57% 0.00% - - -
  Horiz. % 201.44% 138.03% 124.57% 100.00% - - -
EPS 12.02 9.20 7.47 6.21 0.00  -   -  -
  YoY % 30.65% 23.16% 20.29% 0.00% - - -
  Horiz. % 193.56% 148.15% 120.29% 100.00% - - -
DPS 3.00 2.00 2.75 0.00 0.00  -   -  -
  YoY % 50.00% -27.27% 0.00% 0.00% - - -
  Horiz. % 109.09% 72.73% 100.00% - - - -
NAPS 0.4100 0.3100 0.2300 0.1700 0.0000  -   -  -
  YoY % 32.26% 34.78% 35.29% 0.00% - - -
  Horiz. % 241.18% 182.35% 135.29% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/14 31/03/13 31/03/12 30/04/11 30/04/10  -   -  CAGR
RPS 46.90 32.14 29.00 23.29 -  -   -  -
  YoY % 45.92% 10.83% 24.52% 0.00% - - -
  Horiz. % 201.37% 138.00% 124.52% 100.00% - - -
EPS 6.01 4.60 3.74 2.69 0.00  -   -  -
  YoY % 30.65% 22.99% 39.03% 0.00% - - -
  Horiz. % 223.42% 171.00% 139.03% 100.00% - - -
DPS 1.50 1.00 1.38 0.00 0.00  -   -  -
  YoY % 50.00% -27.54% 0.00% 0.00% - - -
  Horiz. % 108.70% 72.46% 100.00% - - - -
NAPS 0.2050 0.1550 0.1150 0.0850 0.0000  -   -  -
  YoY % 32.26% 34.78% 35.29% 0.00% - - -
  Horiz. % 241.18% 182.35% 135.29% 100.00% - - -
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 30/04/11 30/04/10  -   -  CAGR
Date 31/03/14 29/03/13 30/04/12 - -  -   -  -
Price 2.9500 0.9950 0.7650 0.0000 0.0000  -   -  -
P/RPS 3.14 1.55 1.32 0.00 0.00  -   -  -
  YoY % 102.58% 17.42% 0.00% 0.00% - - -
  Horiz. % 237.88% 117.42% 100.00% - - - -
P/EPS 24.54 10.82 10.24 0.00 0.00  -   -  -
  YoY % 126.80% 5.66% 0.00% 0.00% - - -
  Horiz. % 239.65% 105.66% 100.00% - - - -
EY 4.08 9.25 9.77 0.00 0.00  -   -  -
  YoY % -55.89% -5.32% 0.00% 0.00% - - -
  Horiz. % 41.76% 94.68% 100.00% - - - -
DY 1.02 2.01 3.59 0.00 0.00  -   -  -
  YoY % -49.25% -44.01% 0.00% 0.00% - - -
  Horiz. % 28.41% 55.99% 100.00% - - - -
P/NAPS 7.20 3.21 3.33 0.00 0.00  -   -  -
  YoY % 124.30% -3.60% 0.00% 0.00% - - -
  Horiz. % 216.22% 96.40% 100.00% - - - -
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 30/04/11 30/04/10  -   -  CAGR
Date 21/05/14 29/05/13 28/06/12 24/06/11 -  -   -  -
Price 3.0000 1.4000 0.7700 0.6950 0.0000  -   -  -
P/RPS 3.20 2.18 1.33 1.49 0.00  -   -  -
  YoY % 46.79% 63.91% -10.74% 0.00% - - -
  Horiz. % 214.77% 146.31% 89.26% 100.00% - - -
P/EPS 24.95 15.22 10.31 12.91 0.00  -   -  -
  YoY % 63.93% 47.62% -20.14% 0.00% - - -
  Horiz. % 193.26% 117.89% 79.86% 100.00% - - -
EY 4.01 6.57 9.70 7.74 0.00  -   -  -
  YoY % -38.96% -32.27% 25.32% 0.00% - - -
  Horiz. % 51.81% 84.88% 125.32% 100.00% - - -
DY 1.00 1.43 3.57 0.00 0.00  -   -  -
  YoY % -30.07% -59.94% 0.00% 0.00% - - -
  Horiz. % 28.01% 40.06% 100.00% - - - -
P/NAPS 7.32 4.52 3.35 4.09 0.00  -   -  -
  YoY % 61.95% 34.93% -18.09% 0.00% - - -
  Horiz. % 178.97% 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.
 


 

336  279  528  1132 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.090.00 
 SUPERMX 1.57+0.12 
 ICON 0.405+0.285 
 XDL 0.165+0.005 
 HSI-H8K 0.145-0.005 
 MYEG 1.15+0.04 
 HSI-C7K 0.39+0.015 
 THHEAVY 0.13-0.005 
 DGB 0.140.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers