Highlights

[BOILERM] YoY Annualized Quarter Result on 2013-06-30 [#1]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 20-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     6.81%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 CAGR
Revenue 246,880 240,072 296,568 206,120 168,188 - 140,588 12.12%
  YoY % 2.84% -19.05% 43.88% 22.55% 0.00% 0.00% -
  Horiz. % 175.61% 170.76% 210.95% 146.61% 119.63% 0.00% 100.00%
PBT 34,660 41,072 54,876 34,084 29,412 - 19,356 12.57%
  YoY % -15.61% -25.15% 61.00% 15.88% 0.00% 0.00% -
  Horiz. % 179.07% 212.19% 283.51% 176.09% 151.95% 0.00% 100.00%
Tax -8,268 -9,776 -14,568 -8,732 -7,680 - -5,148 10.11%
  YoY % 15.43% 32.89% -66.83% -13.70% 0.00% 0.00% -
  Horiz. % 160.61% 189.90% 282.98% 169.62% 149.18% 0.00% 100.00%
NP 26,392 31,296 40,308 25,352 21,732 - 14,208 13.41%
  YoY % -15.67% -22.36% 58.99% 16.66% 0.00% 0.00% -
  Horiz. % 185.75% 220.27% 283.70% 178.43% 152.96% 0.00% 100.00%
NP to SH 25,740 31,296 40,308 25,352 21,732 - 14,504 12.36%
  YoY % -17.75% -22.36% 58.99% 16.66% 0.00% 0.00% -
  Horiz. % 177.47% 215.77% 277.91% 174.79% 149.83% 0.00% 100.00%
Tax Rate 23.85 % 23.80 % 26.55 % 25.62 % 26.11 % - % 26.60 % -2.19%
  YoY % 0.21% -10.36% 3.63% -1.88% 0.00% 0.00% -
  Horiz. % 89.66% 89.47% 99.81% 96.32% 98.16% 0.00% 100.00%
Total Cost 220,488 208,776 256,260 180,768 146,456 - 126,380 11.98%
  YoY % 5.61% -18.53% 41.76% 23.43% 0.00% 0.00% -
  Horiz. % 174.46% 165.20% 202.77% 143.04% 115.89% 0.00% 100.00%
Net Worth 165,119 139,320 116,099 85,140 64,500 - 46,440 29.41%
  YoY % 18.52% 20.00% 36.36% 32.00% 0.00% 0.00% -
  Horiz. % 355.56% 300.00% 250.00% 183.33% 138.89% 0.00% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 CAGR
Div - - - - - - 12,900 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 CAGR
Net Worth 165,119 139,320 116,099 85,140 64,500 - 46,440 29.41%
  YoY % 18.52% 20.00% 36.36% 32.00% 0.00% 0.00% -
  Horiz. % 355.56% 300.00% 250.00% 183.33% 138.89% 0.00% 100.00%
NOSH 516,000 516,000 258,000 258,000 258,000 258,000 258,000 15.13%
  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% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 CAGR
NP Margin 10.69 % 13.04 % 13.59 % 12.30 % 12.92 % - % 10.11 % 1.14%
  YoY % -18.02% -4.05% 10.49% -4.80% 0.00% 0.00% -
  Horiz. % 105.74% 128.98% 134.42% 121.66% 127.79% 0.00% 100.00%
ROE 15.59 % 22.46 % 34.72 % 29.78 % 33.69 % - % 31.23 % -13.17%
  YoY % -30.59% -35.31% 16.59% -11.61% 0.00% 0.00% -
  Horiz. % 49.92% 71.92% 111.18% 95.36% 107.88% 0.00% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 CAGR
RPS 47.84 46.53 114.95 79.89 65.19 - 54.49 -2.61%
  YoY % 2.82% -59.52% 43.89% 22.55% 0.00% 0.00% -
  Horiz. % 87.80% 85.39% 210.96% 146.61% 119.64% 0.00% 100.00%
EPS 5.00 6.08 15.64 9.84 8.44 - 5.52 -1.99%
  YoY % -17.76% -61.13% 58.94% 16.59% 0.00% 0.00% -
  Horiz. % 90.58% 110.14% 283.33% 178.26% 152.90% 0.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 - 5.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.3200 0.2700 0.4500 0.3300 0.2500 - 0.1800 12.40%
  YoY % 18.52% -40.00% 36.36% 32.00% 0.00% 0.00% -
  Horiz. % 177.78% 150.00% 250.00% 183.33% 138.89% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 CAGR
RPS 47.84 46.53 57.47 39.95 32.59 - 27.25 12.12%
  YoY % 2.82% -19.04% 43.85% 22.58% 0.00% 0.00% -
  Horiz. % 175.56% 170.75% 210.90% 146.61% 119.60% 0.00% 100.00%
EPS 5.00 6.08 7.81 4.91 4.21 - 2.81 12.42%
  YoY % -17.76% -22.15% 59.06% 16.63% 0.00% 0.00% -
  Horiz. % 177.94% 216.37% 277.94% 174.73% 149.82% 0.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 - 2.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.3200 0.2700 0.2250 0.1650 0.1250 - 0.0900 29.41%
  YoY % 18.52% 20.00% 36.36% 32.00% 0.00% 0.00% -
  Horiz. % 355.56% 300.00% 250.00% 183.33% 138.89% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 31/07/12 29/06/12 29/07/11 -
Price 1.0200 1.4600 2.9900 1.3900 0.7700 0.7800 0.6500 -
P/RPS 2.13 3.14 2.60 1.74 1.18 0.00 1.19 12.56%
  YoY % -32.17% 20.77% 49.43% 47.46% 0.00% 0.00% -
  Horiz. % 178.99% 263.87% 218.49% 146.22% 99.16% 0.00% 100.00%
P/EPS 20.45 24.07 19.14 14.15 9.14 0.00 11.56 12.29%
  YoY % -15.04% 25.76% 35.27% 54.81% 0.00% 0.00% -
  Horiz. % 176.90% 208.22% 165.57% 122.40% 79.07% 0.00% 100.00%
EY 4.89 4.15 5.23 7.07 10.94 0.00 8.65 -10.94%
  YoY % 17.83% -20.65% -26.03% -35.37% 0.00% 0.00% -
  Horiz. % 56.53% 47.98% 60.46% 81.73% 126.47% 0.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.69 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 3.19 5.41 6.64 4.21 3.08 0.00 3.61 -2.48%
  YoY % -41.04% -18.52% 57.72% 36.69% 0.00% 0.00% -
  Horiz. % 88.37% 149.86% 183.93% 116.62% 85.32% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 CAGR
Date 17/08/16 19/08/15 19/08/14 20/08/13 13/09/12 - 23/09/11 -
Price 1.0300 1.1600 3.3500 1.7500 0.8300 0.0000 0.5950 -
P/RPS 2.15 2.49 2.91 2.19 1.27 0.00 1.09 14.80%
  YoY % -13.65% -14.43% 32.88% 72.44% 0.00% 0.00% -
  Horiz. % 197.25% 228.44% 266.97% 200.92% 116.51% 0.00% 100.00%
P/EPS 20.65 19.13 21.44 17.81 9.85 0.00 10.58 14.56%
  YoY % 7.95% -10.77% 20.38% 80.81% 0.00% 0.00% -
  Horiz. % 195.18% 180.81% 202.65% 168.34% 93.10% 0.00% 100.00%
EY 4.84 5.23 4.66 5.62 10.15 0.00 9.45 -12.71%
  YoY % -7.46% 12.23% -17.08% -44.63% 0.00% 0.00% -
  Horiz. % 51.22% 55.34% 49.31% 59.47% 107.41% 0.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.40 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 3.22 4.30 7.44 5.30 3.32 0.00 3.31 -0.56%
  YoY % -25.12% -42.20% 40.38% 59.64% 0.00% 0.00% -
  Horiz. % 97.28% 129.91% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers