Highlights

[BOILERM] YoY Annualized Quarter Result on 2012-06-30 [#1]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 20-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Jun-2012  [#1]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 31/07/10  -  CAGR
Revenue 296,568 206,120 168,188 - 140,588 0  -  -
  YoY % 43.88% 22.55% 0.00% 0.00% 0.00% - -
  Horiz. % 210.95% 146.61% 119.63% 0.00% 100.00% - -
PBT 54,876 34,084 29,412 - 19,356 0  -  -
  YoY % 61.00% 15.88% 0.00% 0.00% 0.00% - -
  Horiz. % 283.51% 176.09% 151.95% 0.00% 100.00% - -
Tax -14,568 -8,732 -7,680 - -5,148 0  -  -
  YoY % -66.83% -13.70% 0.00% 0.00% 0.00% - -
  Horiz. % 282.98% 169.62% 149.18% 0.00% 100.00% - -
NP 40,308 25,352 21,732 - 14,208 0  -  -
  YoY % 58.99% 16.66% 0.00% 0.00% 0.00% - -
  Horiz. % 283.70% 178.43% 152.96% 0.00% 100.00% - -
NP to SH 40,308 25,352 21,732 - 14,504 0  -  -
  YoY % 58.99% 16.66% 0.00% 0.00% 0.00% - -
  Horiz. % 277.91% 174.79% 149.83% 0.00% 100.00% - -
Tax Rate 26.55 % 25.62 % 26.11 % - % 26.60 % - %  -  % -
  YoY % 3.63% -1.88% 0.00% 0.00% 0.00% - -
  Horiz. % 99.81% 96.32% 98.16% 0.00% 100.00% - -
Total Cost 256,260 180,768 146,456 - 126,380 0  -  -
  YoY % 41.76% 23.43% 0.00% 0.00% 0.00% - -
  Horiz. % 202.77% 143.04% 115.89% 0.00% 100.00% - -
Net Worth 116,099 85,140 64,500 - 46,440 -  -  -
  YoY % 36.36% 32.00% 0.00% 0.00% 0.00% - -
  Horiz. % 250.00% 183.33% 138.89% 0.00% 100.00% - -
Dividend
30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 31/07/10  -  CAGR
Div - - - - 12,900 -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 88.94 % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 31/07/10  -  CAGR
Net Worth 116,099 85,140 64,500 - 46,440 -  -  -
  YoY % 36.36% 32.00% 0.00% 0.00% 0.00% - -
  Horiz. % 250.00% 183.33% 138.89% 0.00% 100.00% - -
NOSH 258,000 258,000 258,000 258,000 258,000 -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% - -
Ratio Analysis
30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 31/07/10  -  CAGR
NP Margin 13.59 % 12.30 % 12.92 % - % 10.11 % - %  -  % -
  YoY % 10.49% -4.80% 0.00% 0.00% 0.00% - -
  Horiz. % 134.42% 121.66% 127.79% 0.00% 100.00% - -
ROE 34.72 % 29.78 % 33.69 % - % 31.23 % - %  -  % -
  YoY % 16.59% -11.61% 0.00% 0.00% 0.00% - -
  Horiz. % 111.18% 95.36% 107.88% 0.00% 100.00% - -
Per Share
30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 31/07/10  -  CAGR
RPS 114.95 79.89 65.19 - 54.49 -  -  -
  YoY % 43.89% 22.55% 0.00% 0.00% 0.00% - -
  Horiz. % 210.96% 146.61% 119.64% 0.00% 100.00% - -
EPS 15.64 9.84 8.44 - 5.52 0.00  -  -
  YoY % 58.94% 16.59% 0.00% 0.00% 0.00% - -
  Horiz. % 283.33% 178.26% 152.90% 0.00% 100.00% - -
DPS 0.00 0.00 0.00 - 5.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.4500 0.3300 0.2500 - 0.1800 -  -  -
  YoY % 36.36% 32.00% 0.00% 0.00% 0.00% - -
  Horiz. % 250.00% 183.33% 138.89% 0.00% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 516,000
30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 31/07/10  -  CAGR
RPS 57.47 39.95 32.59 - 27.25 -  -  -
  YoY % 43.85% 22.58% 0.00% 0.00% 0.00% - -
  Horiz. % 210.90% 146.61% 119.60% 0.00% 100.00% - -
EPS 7.81 4.91 4.21 - 2.81 0.00  -  -
  YoY % 59.06% 16.63% 0.00% 0.00% 0.00% - -
  Horiz. % 277.94% 174.73% 149.82% 0.00% 100.00% - -
DPS 0.00 0.00 0.00 - 2.50 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.2250 0.1650 0.1250 - 0.0900 -  -  -
  YoY % 36.36% 32.00% 0.00% 0.00% 0.00% - -
  Horiz. % 250.00% 183.33% 138.89% 0.00% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 31/07/10  -  CAGR
Date 30/06/14 28/06/13 31/07/12 29/06/12 29/07/11 -  -  -
Price 2.9900 1.3900 0.7700 0.7800 0.6500 0.0000  -  -
P/RPS 2.60 1.74 1.18 0.00 1.19 0.00  -  -
  YoY % 49.43% 47.46% 0.00% 0.00% 0.00% - -
  Horiz. % 218.49% 146.22% 99.16% 0.00% 100.00% - -
P/EPS 19.14 14.15 9.14 0.00 11.56 0.00  -  -
  YoY % 35.27% 54.81% 0.00% 0.00% 0.00% - -
  Horiz. % 165.57% 122.40% 79.07% 0.00% 100.00% - -
EY 5.23 7.07 10.94 0.00 8.65 0.00  -  -
  YoY % -26.03% -35.37% 0.00% 0.00% 0.00% - -
  Horiz. % 60.46% 81.73% 126.47% 0.00% 100.00% - -
DY 0.00 0.00 0.00 0.00 7.69 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 6.64 4.21 3.08 0.00 3.61 0.00  -  -
  YoY % 57.72% 36.69% 0.00% 0.00% 0.00% - -
  Horiz. % 183.93% 116.62% 85.32% 0.00% 100.00% - -
Price Multiplier on Announcement Date
30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 31/07/10  -  CAGR
Date 19/08/14 20/08/13 13/09/12 - 23/09/11 -  -  -
Price 3.3500 1.7500 0.8300 0.0000 0.5950 0.0000  -  -
P/RPS 2.91 2.19 1.27 0.00 1.09 0.00  -  -
  YoY % 32.88% 72.44% 0.00% 0.00% 0.00% - -
  Horiz. % 266.97% 200.92% 116.51% 0.00% 100.00% - -
P/EPS 21.44 17.81 9.85 0.00 10.58 0.00  -  -
  YoY % 20.38% 80.81% 0.00% 0.00% 0.00% - -
  Horiz. % 202.65% 168.34% 93.10% 0.00% 100.00% - -
EY 4.66 5.62 10.15 0.00 9.45 0.00  -  -
  YoY % -17.08% -44.63% 0.00% 0.00% 0.00% - -
  Horiz. % 49.31% 59.47% 107.41% 0.00% 100.00% - -
DY 0.00 0.00 0.00 0.00 8.40 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 7.44 5.30 3.32 0.00 3.31 0.00  -  -
  YoY % 40.38% 59.64% 0.00% 0.00% 0.00% - -
  Horiz. % 224.77% 160.12% 100.30% 0.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

236  475  591  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 VC 0.05-0.005 
 MAHSING 0.975-0.025 
 DATAPRP 0.20-0.02 
 KSTAR 0.445+0.075 
 LUSTER 0.165-0.005 
 SUPERMX-C1I 0.15-0.005 
 DGSB 0.22+0.005 
 SUPERMX 9.59-0.19 
 VIVOCOM 0.0450.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
2. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
3. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
6. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS