Highlights

[BOILERM] YoY Annualized Quarter Result on 2013-01-31 [#3]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 19-Mar-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Jan-2013  [#3]
Profit Trend QoQ -     19.28%    YoY -     51.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 31/01/10  -  CAGR
Revenue 256,844 277,544 221,974 196,921 117,684 0  -  -
  YoY % -7.46% 25.03% 12.72% 67.33% 0.00% - -
  Horiz. % 218.25% 235.84% 188.62% 167.33% 100.00% - -
PBT 43,896 55,788 37,310 33,874 18,008 0  -  -
  YoY % -21.32% 49.52% 10.14% 88.11% 0.00% - -
  Horiz. % 243.76% 309.80% 207.19% 188.11% 100.00% - -
Tax -9,033 -14,304 -9,610 -8,410 -3,885 0  -  -
  YoY % 36.85% -48.83% -14.27% -116.47% 0.00% - -
  Horiz. % 232.50% 368.15% 247.36% 216.47% 100.00% - -
NP 34,862 41,484 27,700 25,464 14,122 0  -  -
  YoY % -15.96% 49.76% 8.78% 80.31% 0.00% - -
  Horiz. % 246.86% 293.74% 196.14% 180.31% 100.00% - -
NP to SH 34,862 41,484 27,700 25,464 20,598 0  -  -
  YoY % -15.96% 49.76% 8.78% 23.62% 0.00% - -
  Horiz. % 169.25% 201.39% 134.47% 123.62% 100.00% - -
Tax Rate 20.58 % 25.64 % 25.76 % 24.83 % 21.58 % - %  -  % -
  YoY % -19.73% -0.47% 3.75% 15.06% 0.00% - -
  Horiz. % 95.37% 118.81% 119.37% 115.06% 100.00% - -
Total Cost 221,981 236,060 194,274 171,457 103,561 0  -  -
  YoY % -5.96% 21.51% 13.31% 65.56% 0.00% - -
  Horiz. % 214.35% 227.94% 187.59% 165.56% 100.00% - -
Net Worth 149,639 123,839 92,880 72,240 42,281 -  -  -
  YoY % 20.83% 33.33% 28.57% 70.85% 0.00% - -
  Horiz. % 353.91% 292.89% 219.67% 170.85% 100.00% - -
Dividend
31/12/15 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% 0.00% - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 31/01/10  -  CAGR
Net Worth 149,639 123,839 92,880 72,240 42,281 -  -  -
  YoY % 20.83% 33.33% 28.57% 70.85% 0.00% - -
  Horiz. % 353.91% 292.89% 219.67% 170.85% 100.00% - -
NOSH 516,000 516,000 258,000 258,000 325,242 -  -  -
  YoY % 0.00% 100.00% 0.00% -20.67% 0.00% - -
  Horiz. % 158.65% 158.65% 79.33% 79.33% 100.00% - -
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 31/01/10  -  CAGR
NP Margin 13.57 % 14.95 % 12.48 % 12.93 % 12.00 % - %  -  % -
  YoY % -9.23% 19.79% -3.48% 7.75% 0.00% - -
  Horiz. % 113.08% 124.58% 104.00% 107.75% 100.00% - -
ROE 23.30 % 33.50 % 29.82 % 35.25 % 48.72 % - %  -  % -
  YoY % -30.45% 12.34% -15.40% -27.65% 0.00% - -
  Horiz. % 47.82% 68.76% 61.21% 72.35% 100.00% - -
Per Share
31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 31/01/10  -  CAGR
RPS 49.78 53.79 86.04 76.33 36.18 -  -  -
  YoY % -7.45% -37.48% 12.72% 110.97% 0.00% - -
  Horiz. % 137.59% 148.67% 237.81% 210.97% 100.00% - -
EPS 6.76 12.52 10.73 9.87 6.33 0.00  -  -
  YoY % -46.01% 16.68% 8.71% 55.92% 0.00% - -
  Horiz. % 106.79% 197.79% 169.51% 155.92% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.2900 0.2400 0.3600 0.2800 0.1300 -  -  -
  YoY % 20.83% -33.33% 28.57% 115.38% 0.00% - -
  Horiz. % 223.08% 184.62% 276.92% 215.38% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 31/01/10  -  CAGR
RPS 49.78 53.79 43.02 38.16 22.81 -  -  -
  YoY % -7.45% 25.03% 12.74% 67.30% 0.00% - -
  Horiz. % 218.24% 235.82% 188.60% 167.30% 100.00% - -
EPS 6.76 12.52 5.37 4.93 3.99 0.00  -  -
  YoY % -46.01% 133.15% 8.92% 23.56% 0.00% - -
  Horiz. % 169.42% 313.78% 134.59% 123.56% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.2900 0.2400 0.1800 0.1400 0.0819 -  -  -
  YoY % 20.83% 33.33% 28.57% 70.94% 0.00% - -
  Horiz. % 354.09% 293.04% 219.78% 170.94% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 31/01/10  -  CAGR
Date 31/12/15 31/12/14 31/12/13 31/01/13 - -  -  -
Price 1.1600 1.4500 2.6000 0.9450 0.0000 0.0000  -  -
P/RPS 2.33 2.70 3.02 1.24 0.00 0.00  -  -
  YoY % -13.70% -10.60% 143.55% 0.00% 0.00% - -
  Horiz. % 187.90% 217.74% 243.55% 100.00% - - -
P/EPS 17.17 18.04 24.22 9.57 0.00 0.00  -  -
  YoY % -4.82% -25.52% 153.08% 0.00% 0.00% - -
  Horiz. % 179.41% 188.51% 253.08% 100.00% - - -
EY 5.82 5.54 4.13 10.44 0.00 0.00  -  -
  YoY % 5.05% 34.14% -60.44% 0.00% 0.00% - -
  Horiz. % 55.75% 53.07% 39.56% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 4.00 6.04 7.22 3.38 0.00 0.00  -  -
  YoY % -33.77% -16.34% 113.61% 0.00% 0.00% - -
  Horiz. % 118.34% 178.70% 213.61% 100.00% - - -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 31/01/10  -  CAGR
Date 24/02/16 25/02/15 19/02/14 19/03/13 - -  -  -
Price 1.0500 1.5000 2.8000 1.0100 0.0000 0.0000  -  -
P/RPS 2.11 2.79 3.25 1.32 0.00 0.00  -  -
  YoY % -24.37% -14.15% 146.21% 0.00% 0.00% - -
  Horiz. % 159.85% 211.36% 246.21% 100.00% - - -
P/EPS 15.54 18.66 26.08 10.23 0.00 0.00  -  -
  YoY % -16.72% -28.45% 154.94% 0.00% 0.00% - -
  Horiz. % 151.91% 182.40% 254.94% 100.00% - - -
EY 6.43 5.36 3.83 9.77 0.00 0.00  -  -
  YoY % 19.96% 39.95% -60.80% 0.00% 0.00% - -
  Horiz. % 65.81% 54.86% 39.20% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 3.62 6.25 7.78 3.61 0.00 0.00  -  -
  YoY % -42.08% -19.67% 115.51% 0.00% 0.00% - -
  Horiz. % 100.28% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【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?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers