Highlights

[BOILERM] YoY Annualized Quarter Result on 2011-01-31 [#3]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 29-Apr-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2011
Quarter 31-Jan-2011  [#3]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/14 31/12/13 31/01/13 31/01/11 31/01/10  -   -  CAGR
Revenue 277,544 221,974 196,921 117,684 0  -   -  -
  YoY % 25.03% 12.72% 67.33% 0.00% - - -
  Horiz. % 235.84% 188.62% 167.33% 100.00% - - -
PBT 55,788 37,310 33,874 18,008 0  -   -  -
  YoY % 49.52% 10.14% 88.11% 0.00% - - -
  Horiz. % 309.80% 207.19% 188.11% 100.00% - - -
Tax -14,304 -9,610 -8,410 -3,885 0  -   -  -
  YoY % -48.83% -14.27% -116.47% 0.00% - - -
  Horiz. % 368.15% 247.36% 216.47% 100.00% - - -
NP 41,484 27,700 25,464 14,122 0  -   -  -
  YoY % 49.76% 8.78% 80.31% 0.00% - - -
  Horiz. % 293.74% 196.14% 180.31% 100.00% - - -
NP to SH 41,484 27,700 25,464 20,598 0  -   -  -
  YoY % 49.76% 8.78% 23.62% 0.00% - - -
  Horiz. % 201.39% 134.47% 123.62% 100.00% - - -
Tax Rate 25.64 % 25.76 % 24.83 % 21.58 % - %  -  %  -  % -
  YoY % -0.47% 3.75% 15.06% 0.00% - - -
  Horiz. % 118.81% 119.37% 115.06% 100.00% - - -
Total Cost 236,060 194,274 171,457 103,561 0  -   -  -
  YoY % 21.51% 13.31% 65.56% 0.00% - - -
  Horiz. % 227.94% 187.59% 165.56% 100.00% - - -
Net Worth 123,839 92,880 72,240 42,281 -  -   -  -
  YoY % 33.33% 28.57% 70.85% 0.00% - - -
  Horiz. % 292.89% 219.67% 170.85% 100.00% - - -
Dividend
31/12/14 31/12/13 31/01/13 31/01/11 31/01/10  -   -  CAGR
Div - - - - -  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - %  -  %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
Equity
31/12/14 31/12/13 31/01/13 31/01/11 31/01/10  -   -  CAGR
Net Worth 123,839 92,880 72,240 42,281 -  -   -  -
  YoY % 33.33% 28.57% 70.85% 0.00% - - -
  Horiz. % 292.89% 219.67% 170.85% 100.00% - - -
NOSH 516,000 258,000 258,000 325,242 -  -   -  -
  YoY % 100.00% 0.00% -20.67% 0.00% - - -
  Horiz. % 158.65% 79.33% 79.33% 100.00% - - -
Ratio Analysis
31/12/14 31/12/13 31/01/13 31/01/11 31/01/10  -   -  CAGR
NP Margin 14.95 % 12.48 % 12.93 % 12.00 % - %  -  %  -  % -
  YoY % 19.79% -3.48% 7.75% 0.00% - - -
  Horiz. % 124.58% 104.00% 107.75% 100.00% - - -
ROE 33.50 % 29.82 % 35.25 % 48.72 % - %  -  %  -  % -
  YoY % 12.34% -15.40% -27.65% 0.00% - - -
  Horiz. % 68.76% 61.21% 72.35% 100.00% - - -
Per Share
31/12/14 31/12/13 31/01/13 31/01/11 31/01/10  -   -  CAGR
RPS 53.79 86.04 76.33 36.18 -  -   -  -
  YoY % -37.48% 12.72% 110.97% 0.00% - - -
  Horiz. % 148.67% 237.81% 210.97% 100.00% - - -
EPS 12.52 10.73 9.87 6.33 0.00  -   -  -
  YoY % 16.68% 8.71% 55.92% 0.00% - - -
  Horiz. % 197.79% 169.51% 155.92% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
NAPS 0.2400 0.3600 0.2800 0.1300 -  -   -  -
  YoY % -33.33% 28.57% 115.38% 0.00% - - -
  Horiz. % 184.62% 276.92% 215.38% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/14 31/12/13 31/01/13 31/01/11 31/01/10  -   -  CAGR
RPS 53.79 43.02 38.16 22.81 -  -   -  -
  YoY % 25.03% 12.74% 67.30% 0.00% - - -
  Horiz. % 235.82% 188.60% 167.30% 100.00% - - -
EPS 12.52 5.37 4.93 3.99 0.00  -   -  -
  YoY % 133.15% 8.92% 23.56% 0.00% - - -
  Horiz. % 313.78% 134.59% 123.56% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
NAPS 0.2400 0.1800 0.1400 0.0819 -  -   -  -
  YoY % 33.33% 28.57% 70.94% 0.00% - - -
  Horiz. % 293.04% 219.78% 170.94% 100.00% - - -
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/01/13 31/01/11 31/01/10  -   -  CAGR
Date 31/12/14 31/12/13 31/01/13 - -  -   -  -
Price 1.4500 2.6000 0.9450 0.0000 0.0000  -   -  -
P/RPS 2.70 3.02 1.24 0.00 0.00  -   -  -
  YoY % -10.60% 143.55% 0.00% 0.00% - - -
  Horiz. % 217.74% 243.55% 100.00% - - - -
P/EPS 18.04 24.22 9.57 0.00 0.00  -   -  -
  YoY % -25.52% 153.08% 0.00% 0.00% - - -
  Horiz. % 188.51% 253.08% 100.00% - - - -
EY 5.54 4.13 10.44 0.00 0.00  -   -  -
  YoY % 34.14% -60.44% 0.00% 0.00% - - -
  Horiz. % 53.07% 39.56% 100.00% - - - -
DY 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
P/NAPS 6.04 7.22 3.38 0.00 0.00  -   -  -
  YoY % -16.34% 113.61% 0.00% 0.00% - - -
  Horiz. % 178.70% 213.61% 100.00% - - - -
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/01/13 31/01/11 31/01/10  -   -  CAGR
Date 25/02/15 19/02/14 19/03/13 - -  -   -  -
Price 1.5000 2.8000 1.0100 0.0000 0.0000  -   -  -
P/RPS 2.79 3.25 1.32 0.00 0.00  -   -  -
  YoY % -14.15% 146.21% 0.00% 0.00% - - -
  Horiz. % 211.36% 246.21% 100.00% - - - -
P/EPS 18.66 26.08 10.23 0.00 0.00  -   -  -
  YoY % -28.45% 154.94% 0.00% 0.00% - - -
  Horiz. % 182.40% 254.94% 100.00% - - - -
EY 5.36 3.83 9.77 0.00 0.00  -   -  -
  YoY % 39.95% -60.80% 0.00% 0.00% - - -
  Horiz. % 54.86% 39.20% 100.00% - - - -
DY 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
P/NAPS 6.25 7.78 3.61 0.00 0.00  -   -  -
  YoY % -19.67% 115.51% 0.00% 0.00% - - -
  Horiz. % 173.13% 215.51% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

292  614  562  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 JAKS-OR 0.260.00 
 LCTITAN 2.13-0.27 
 SUPERMX-C1I 0.145-0.01 
 LUSTER 0.165-0.005 
 MAHSING 0.96-0.04 
 HWGB 0.78+0.065 
 DGSB 0.225+0.01 
 DATAPRP 0.195-0.025 
 KSTAR 0.43+0.06 

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!
PARTNERS & BROKERS