Highlights

[BOILERM] YoY Annualized Quarter Result on 2011-07-31 [#1]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 23-Sep-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
Quarter 31-Jul-2011  [#1]
Profit Trend QoQ -     -24.59%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/13 31/07/12 30/06/12 31/07/11 31/07/10  -   -  CAGR
Revenue 206,120 168,188 - 140,588 0  -   -  -
  YoY % 22.55% 0.00% 0.00% 0.00% - - -
  Horiz. % 146.61% 119.63% 0.00% 100.00% - - -
PBT 34,084 29,412 - 19,356 0  -   -  -
  YoY % 15.88% 0.00% 0.00% 0.00% - - -
  Horiz. % 176.09% 151.95% 0.00% 100.00% - - -
Tax -8,732 -7,680 - -5,148 0  -   -  -
  YoY % -13.70% 0.00% 0.00% 0.00% - - -
  Horiz. % 169.62% 149.18% 0.00% 100.00% - - -
NP 25,352 21,732 - 14,208 0  -   -  -
  YoY % 16.66% 0.00% 0.00% 0.00% - - -
  Horiz. % 178.43% 152.96% 0.00% 100.00% - - -
NP to SH 25,352 21,732 - 14,504 0  -   -  -
  YoY % 16.66% 0.00% 0.00% 0.00% - - -
  Horiz. % 174.79% 149.83% 0.00% 100.00% - - -
Tax Rate 25.62 % 26.11 % - % 26.60 % - %  -  %  -  % -
  YoY % -1.88% 0.00% 0.00% 0.00% - - -
  Horiz. % 96.32% 98.16% 0.00% 100.00% - - -
Total Cost 180,768 146,456 - 126,380 0  -   -  -
  YoY % 23.43% 0.00% 0.00% 0.00% - - -
  Horiz. % 143.04% 115.89% 0.00% 100.00% - - -
Net Worth 85,140 64,500 - 46,440 -  -   -  -
  YoY % 32.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 183.33% 138.89% 0.00% 100.00% - - -
Dividend
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% - - -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 88.94 % - %  -  %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/06/13 31/07/12 30/06/12 31/07/11 31/07/10  -   -  CAGR
Net Worth 85,140 64,500 - 46,440 -  -   -  -
  YoY % 32.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 183.33% 138.89% 0.00% 100.00% - - -
NOSH 258,000 258,000 258,000 258,000 -  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
Ratio Analysis
30/06/13 31/07/12 30/06/12 31/07/11 31/07/10  -   -  CAGR
NP Margin 12.30 % 12.92 % - % 10.11 % - %  -  %  -  % -
  YoY % -4.80% 0.00% 0.00% 0.00% - - -
  Horiz. % 121.66% 127.79% 0.00% 100.00% - - -
ROE 29.78 % 33.69 % - % 31.23 % - %  -  %  -  % -
  YoY % -11.61% 0.00% 0.00% 0.00% - - -
  Horiz. % 95.36% 107.88% 0.00% 100.00% - - -
Per Share
30/06/13 31/07/12 30/06/12 31/07/11 31/07/10  -   -  CAGR
RPS 79.89 65.19 - 54.49 -  -   -  -
  YoY % 22.55% 0.00% 0.00% 0.00% - - -
  Horiz. % 146.61% 119.64% 0.00% 100.00% - - -
EPS 9.84 8.44 - 5.52 0.00  -   -  -
  YoY % 16.59% 0.00% 0.00% 0.00% - - -
  Horiz. % 178.26% 152.90% 0.00% 100.00% - - -
DPS 0.00 0.00 - 5.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.3300 0.2500 - 0.1800 -  -   -  -
  YoY % 32.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 183.33% 138.89% 0.00% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 516,000
30/06/13 31/07/12 30/06/12 31/07/11 31/07/10  -   -  CAGR
RPS 39.95 32.59 - 27.25 -  -   -  -
  YoY % 22.58% 0.00% 0.00% 0.00% - - -
  Horiz. % 146.61% 119.60% 0.00% 100.00% - - -
EPS 4.91 4.21 - 2.81 0.00  -   -  -
  YoY % 16.63% 0.00% 0.00% 0.00% - - -
  Horiz. % 174.73% 149.82% 0.00% 100.00% - - -
DPS 0.00 0.00 - 2.50 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.1650 0.1250 - 0.0900 -  -   -  -
  YoY % 32.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 183.33% 138.89% 0.00% 100.00% - - -
Price Multiplier on Financial Quarter End Date
30/06/13 31/07/12 30/06/12 31/07/11 31/07/10  -   -  CAGR
Date 28/06/13 31/07/12 29/06/12 29/07/11 -  -   -  -
Price 1.3900 0.7700 0.7800 0.6500 0.0000  -   -  -
P/RPS 1.74 1.18 0.00 1.19 0.00  -   -  -
  YoY % 47.46% 0.00% 0.00% 0.00% - - -
  Horiz. % 146.22% 99.16% 0.00% 100.00% - - -
P/EPS 14.15 9.14 0.00 11.56 0.00  -   -  -
  YoY % 54.81% 0.00% 0.00% 0.00% - - -
  Horiz. % 122.40% 79.07% 0.00% 100.00% - - -
EY 7.07 10.94 0.00 8.65 0.00  -   -  -
  YoY % -35.37% 0.00% 0.00% 0.00% - - -
  Horiz. % 81.73% 126.47% 0.00% 100.00% - - -
DY 0.00 0.00 0.00 7.69 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 4.21 3.08 0.00 3.61 0.00  -   -  -
  YoY % 36.69% 0.00% 0.00% 0.00% - - -
  Horiz. % 116.62% 85.32% 0.00% 100.00% - - -
Price Multiplier on Announcement Date
30/06/13 31/07/12 30/06/12 31/07/11 31/07/10  -   -  CAGR
Date 20/08/13 13/09/12 - 23/09/11 -  -   -  -
Price 1.7500 0.8300 0.0000 0.5950 0.0000  -   -  -
P/RPS 2.19 1.27 0.00 1.09 0.00  -   -  -
  YoY % 72.44% 0.00% 0.00% 0.00% - - -
  Horiz. % 200.92% 116.51% 0.00% 100.00% - - -
P/EPS 17.81 9.85 0.00 10.58 0.00  -   -  -
  YoY % 80.81% 0.00% 0.00% 0.00% - - -
  Horiz. % 168.34% 93.10% 0.00% 100.00% - - -
EY 5.62 10.15 0.00 9.45 0.00  -   -  -
  YoY % -44.63% 0.00% 0.00% 0.00% - - -
  Horiz. % 59.47% 107.41% 0.00% 100.00% - - -
DY 0.00 0.00 0.00 8.40 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 5.30 3.32 0.00 3.31 0.00  -   -  -
  YoY % 59.64% 0.00% 0.00% 0.00% - - -
  Horiz. % 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers