Highlights

[BOILERM] YoY Annual (Unaudited) Result on 2013-03-31 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend YoY -     23.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/04/11 30/04/10 CAGR
Revenue 260,109 277,875 242,020 165,834 149,657 120,155 0 -
  YoY % -6.39% 14.81% 45.94% 10.81% 24.55% 0.00% -
  Horiz. % 216.48% 231.26% 201.42% 138.02% 124.55% 100.00% -
PBT 39,582 52,167 38,180 30,193 22,237 18,021 0 -
  YoY % -24.12% 36.63% 26.45% 35.78% 23.39% 0.00% -
  Horiz. % 219.64% 289.48% 211.86% 167.54% 123.39% 100.00% -
Tax -8,692 -13,012 -7,164 -6,458 -2,960 -4,134 0 -
  YoY % 33.20% -81.63% -10.93% -118.18% 28.40% 0.00% -
  Horiz. % 210.26% 314.76% 173.29% 156.22% 71.60% 100.00% -
NP 30,890 39,155 31,016 23,735 19,277 13,887 0 -
  YoY % -21.11% 26.24% 30.68% 23.13% 38.81% 0.00% -
  Horiz. % 222.44% 281.95% 223.35% 170.92% 138.81% 100.00% -
NP to SH 30,767 39,155 31,016 23,735 19,277 13,887 0 -
  YoY % -21.42% 26.24% 30.68% 23.13% 38.81% 0.00% -
  Horiz. % 221.55% 281.95% 223.35% 170.92% 138.81% 100.00% -
Tax Rate 21.96 % 24.94 % 18.76 % 21.39 % 13.31 % 22.94 % - % -
  YoY % -11.95% 32.94% -12.30% 60.71% -41.98% 0.00% -
  Horiz. % 95.73% 108.72% 81.78% 93.24% 58.02% 100.00% -
Total Cost 229,219 238,720 211,004 142,099 130,380 106,268 0 -
  YoY % -3.98% 13.14% 48.49% 8.99% 22.69% 0.00% -
  Horiz. % 215.70% 224.64% 198.56% 133.72% 122.69% 100.00% -
Net Worth 159,960 129,000 105,779 79,980 59,340 43,860 - -
  YoY % 24.00% 21.95% 32.26% 34.78% 35.29% 0.00% -
  Horiz. % 364.71% 294.12% 241.18% 182.35% 135.29% 100.00% -
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/04/11 30/04/10 CAGR
Div 7,740 - 7,740 5,160 7,095 - - -
  YoY % 0.00% 0.00% 50.00% -27.27% 0.00% 0.00% -
  Horiz. % 109.09% 0.00% 109.09% 72.73% 100.00% - -
Div Payout % 25.16 % - % 24.95 % 21.74 % 36.81 % - % - % -
  YoY % 0.00% 0.00% 14.77% -40.94% 0.00% 0.00% -
  Horiz. % 68.35% 0.00% 67.78% 59.06% 100.00% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/04/11 30/04/10 CAGR
Net Worth 159,960 129,000 105,779 79,980 59,340 43,860 - -
  YoY % 24.00% 21.95% 32.26% 34.78% 35.29% 0.00% -
  Horiz. % 364.71% 294.12% 241.18% 182.35% 135.29% 100.00% -
NOSH 516,000 516,000 258,000 258,000 258,000 258,000 - -
  YoY % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 100.00% 100.00% 100.00% 100.00% -
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/04/11 30/04/10 CAGR
NP Margin 11.88 % 14.09 % 12.82 % 14.31 % 12.88 % 11.56 % - % -
  YoY % -15.68% 9.91% -10.41% 11.10% 11.42% 0.00% -
  Horiz. % 102.77% 121.89% 110.90% 123.79% 111.42% 100.00% -
ROE 19.23 % 30.35 % 29.32 % 29.68 % 32.49 % 31.66 % - % -
  YoY % -36.64% 3.51% -1.21% -8.65% 2.62% 0.00% -
  Horiz. % 60.74% 95.86% 92.61% 93.75% 102.62% 100.00% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/04/11 30/04/10 CAGR
RPS 50.41 53.85 93.81 64.28 58.01 46.57 - -
  YoY % -6.39% -42.60% 45.94% 10.81% 24.57% 0.00% -
  Horiz. % 108.25% 115.63% 201.44% 138.03% 124.57% 100.00% -
EPS 5.96 7.59 12.02 9.20 7.47 6.21 0.00 -
  YoY % -21.48% -36.86% 30.65% 23.16% 20.29% 0.00% -
  Horiz. % 95.97% 122.22% 193.56% 148.15% 120.29% 100.00% -
DPS 1.50 0.00 3.00 2.00 2.75 0.00 0.00 -
  YoY % 0.00% 0.00% 50.00% -27.27% 0.00% 0.00% -
  Horiz. % 54.55% 0.00% 109.09% 72.73% 100.00% - -
NAPS 0.3100 0.2500 0.4100 0.3100 0.2300 0.1700 0.0000 -
  YoY % 24.00% -39.02% 32.26% 34.78% 35.29% 0.00% -
  Horiz. % 182.35% 147.06% 241.18% 182.35% 135.29% 100.00% -
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/04/11 30/04/10 CAGR
RPS 50.41 53.85 46.90 32.14 29.00 23.29 - -
  YoY % -6.39% 14.82% 45.92% 10.83% 24.52% 0.00% -
  Horiz. % 216.44% 231.22% 201.37% 138.00% 124.52% 100.00% -
EPS 5.96 7.59 6.01 4.60 3.74 2.69 0.00 -
  YoY % -21.48% 26.29% 30.65% 22.99% 39.03% 0.00% -
  Horiz. % 221.56% 282.16% 223.42% 171.00% 139.03% 100.00% -
DPS 1.50 0.00 1.50 1.00 1.38 0.00 0.00 -
  YoY % 0.00% 0.00% 50.00% -27.54% 0.00% 0.00% -
  Horiz. % 108.70% 0.00% 108.70% 72.46% 100.00% - -
NAPS 0.3100 0.2500 0.2050 0.1550 0.1150 0.0850 0.0000 -
  YoY % 24.00% 21.95% 32.26% 34.78% 35.29% 0.00% -
  Horiz. % 364.71% 294.12% 241.18% 182.35% 135.29% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/04/11 30/04/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/04/12 - - -
Price 1.0200 1.4800 2.9500 0.9950 0.7650 0.0000 0.0000 -
P/RPS 2.02 2.75 3.14 1.55 1.32 0.00 0.00 -
  YoY % -26.55% -12.42% 102.58% 17.42% 0.00% 0.00% -
  Horiz. % 153.03% 208.33% 237.88% 117.42% 100.00% - -
P/EPS 17.11 19.50 24.54 10.82 10.24 0.00 0.00 -
  YoY % -12.26% -20.54% 126.80% 5.66% 0.00% 0.00% -
  Horiz. % 167.09% 190.43% 239.65% 105.66% 100.00% - -
EY 5.85 5.13 4.08 9.25 9.77 0.00 0.00 -
  YoY % 14.04% 25.74% -55.89% -5.32% 0.00% 0.00% -
  Horiz. % 59.88% 52.51% 41.76% 94.68% 100.00% - -
DY 1.47 0.00 1.02 2.01 3.59 0.00 0.00 -
  YoY % 0.00% 0.00% -49.25% -44.01% 0.00% 0.00% -
  Horiz. % 40.95% 0.00% 28.41% 55.99% 100.00% - -
P/NAPS 3.29 5.92 7.20 3.21 3.33 0.00 0.00 -
  YoY % -44.43% -17.78% 124.30% -3.60% 0.00% 0.00% -
  Horiz. % 98.80% 177.78% 216.22% 96.40% 100.00% - -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/04/11 30/04/10 CAGR
Date 27/05/16 21/05/15 21/05/14 29/05/13 28/06/12 24/06/11 - -
Price 1.0300 1.4800 3.0000 1.4000 0.7700 0.6950 0.0000 -
P/RPS 2.04 2.75 3.20 2.18 1.33 1.49 0.00 -
  YoY % -25.82% -14.06% 46.79% 63.91% -10.74% 0.00% -
  Horiz. % 136.91% 184.56% 214.77% 146.31% 89.26% 100.00% -
P/EPS 17.27 19.50 24.95 15.22 10.31 12.91 0.00 -
  YoY % -11.44% -21.84% 63.93% 47.62% -20.14% 0.00% -
  Horiz. % 133.77% 151.05% 193.26% 117.89% 79.86% 100.00% -
EY 5.79 5.13 4.01 6.57 9.70 7.74 0.00 -
  YoY % 12.87% 27.93% -38.96% -32.27% 25.32% 0.00% -
  Horiz. % 74.81% 66.28% 51.81% 84.88% 125.32% 100.00% -
DY 1.46 0.00 1.00 1.43 3.57 0.00 0.00 -
  YoY % 0.00% 0.00% -30.07% -59.94% 0.00% 0.00% -
  Horiz. % 40.90% 0.00% 28.01% 40.06% 100.00% - -
P/NAPS 3.32 5.92 7.32 4.52 3.35 4.09 0.00 -
  YoY % -43.92% -19.13% 61.95% 34.93% -18.09% 0.00% -
  Horiz. % 81.17% 144.74% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

287  575  565 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BCMALL-OR 0.005-0.115 
 KANGER 0.070.00 
 SERBADK 0.420.00 
 BCMALL 0.145-0.01 
 SERSOL-WA 0.30+0.105 
 AT 0.0650.00 
 SERSOL 0.49-0.015 
 PUC 0.18+0.005 
 DNEX 0.755+0.025 
 CTOS 1.54+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS