Highlights

[BOILERM] YoY Annualized Quarter Result on 2012-07-31 [#1]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 13-Sep-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 31-Jul-2012  [#1]
Profit Trend QoQ -     - %    YoY -     49.83%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 31/07/10 CAGR
Revenue 240,072 296,568 206,120 168,188 - 140,588 0 -
  YoY % -19.05% 43.88% 22.55% 0.00% 0.00% 0.00% -
  Horiz. % 170.76% 210.95% 146.61% 119.63% 0.00% 100.00% -
PBT 41,072 54,876 34,084 29,412 - 19,356 0 -
  YoY % -25.15% 61.00% 15.88% 0.00% 0.00% 0.00% -
  Horiz. % 212.19% 283.51% 176.09% 151.95% 0.00% 100.00% -
Tax -9,776 -14,568 -8,732 -7,680 - -5,148 0 -
  YoY % 32.89% -66.83% -13.70% 0.00% 0.00% 0.00% -
  Horiz. % 189.90% 282.98% 169.62% 149.18% 0.00% 100.00% -
NP 31,296 40,308 25,352 21,732 - 14,208 0 -
  YoY % -22.36% 58.99% 16.66% 0.00% 0.00% 0.00% -
  Horiz. % 220.27% 283.70% 178.43% 152.96% 0.00% 100.00% -
NP to SH 31,296 40,308 25,352 21,732 - 14,504 0 -
  YoY % -22.36% 58.99% 16.66% 0.00% 0.00% 0.00% -
  Horiz. % 215.77% 277.91% 174.79% 149.83% 0.00% 100.00% -
Tax Rate 23.80 % 26.55 % 25.62 % 26.11 % - % 26.60 % - % -
  YoY % -10.36% 3.63% -1.88% 0.00% 0.00% 0.00% -
  Horiz. % 89.47% 99.81% 96.32% 98.16% 0.00% 100.00% -
Total Cost 208,776 256,260 180,768 146,456 - 126,380 0 -
  YoY % -18.53% 41.76% 23.43% 0.00% 0.00% 0.00% -
  Horiz. % 165.20% 202.77% 143.04% 115.89% 0.00% 100.00% -
Net Worth 139,320 116,099 85,140 64,500 - 46,440 - -
  YoY % 20.00% 36.36% 32.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 250.00% 183.33% 138.89% 0.00% 100.00% -
Dividend
30/06/15 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% 0.00% -
  Horiz. % 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% 100.00% -
Equity
30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 31/07/10 CAGR
Net Worth 139,320 116,099 85,140 64,500 - 46,440 - -
  YoY % 20.00% 36.36% 32.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 250.00% 183.33% 138.89% 0.00% 100.00% -
NOSH 516,000 258,000 258,000 258,000 258,000 258,000 - -
  YoY % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 100.00% 100.00% 100.00% 100.00% 100.00% -
Ratio Analysis
30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 31/07/10 CAGR
NP Margin 13.04 % 13.59 % 12.30 % 12.92 % - % 10.11 % - % -
  YoY % -4.05% 10.49% -4.80% 0.00% 0.00% 0.00% -
  Horiz. % 128.98% 134.42% 121.66% 127.79% 0.00% 100.00% -
ROE 22.46 % 34.72 % 29.78 % 33.69 % - % 31.23 % - % -
  YoY % -35.31% 16.59% -11.61% 0.00% 0.00% 0.00% -
  Horiz. % 71.92% 111.18% 95.36% 107.88% 0.00% 100.00% -
Per Share
30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 31/07/10 CAGR
RPS 46.53 114.95 79.89 65.19 - 54.49 - -
  YoY % -59.52% 43.89% 22.55% 0.00% 0.00% 0.00% -
  Horiz. % 85.39% 210.96% 146.61% 119.64% 0.00% 100.00% -
EPS 6.08 15.64 9.84 8.44 - 5.52 0.00 -
  YoY % -61.13% 58.94% 16.59% 0.00% 0.00% 0.00% -
  Horiz. % 110.14% 283.33% 178.26% 152.90% 0.00% 100.00% -
DPS 0.00 0.00 0.00 0.00 - 5.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.2700 0.4500 0.3300 0.2500 - 0.1800 - -
  YoY % -40.00% 36.36% 32.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 250.00% 183.33% 138.89% 0.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 516,000
30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 31/07/10 CAGR
RPS 46.53 57.47 39.95 32.59 - 27.25 - -
  YoY % -19.04% 43.85% 22.58% 0.00% 0.00% 0.00% -
  Horiz. % 170.75% 210.90% 146.61% 119.60% 0.00% 100.00% -
EPS 6.08 7.81 4.91 4.21 - 2.81 0.00 -
  YoY % -22.15% 59.06% 16.63% 0.00% 0.00% 0.00% -
  Horiz. % 216.37% 277.94% 174.73% 149.82% 0.00% 100.00% -
DPS 0.00 0.00 0.00 0.00 - 2.50 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.2700 0.2250 0.1650 0.1250 - 0.0900 - -
  YoY % 20.00% 36.36% 32.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 250.00% 183.33% 138.89% 0.00% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 31/07/10 CAGR
Date 30/06/15 30/06/14 28/06/13 31/07/12 29/06/12 29/07/11 - -
Price 1.4600 2.9900 1.3900 0.7700 0.7800 0.6500 0.0000 -
P/RPS 3.14 2.60 1.74 1.18 0.00 1.19 0.00 -
  YoY % 20.77% 49.43% 47.46% 0.00% 0.00% 0.00% -
  Horiz. % 263.87% 218.49% 146.22% 99.16% 0.00% 100.00% -
P/EPS 24.07 19.14 14.15 9.14 0.00 11.56 0.00 -
  YoY % 25.76% 35.27% 54.81% 0.00% 0.00% 0.00% -
  Horiz. % 208.22% 165.57% 122.40% 79.07% 0.00% 100.00% -
EY 4.15 5.23 7.07 10.94 0.00 8.65 0.00 -
  YoY % -20.65% -26.03% -35.37% 0.00% 0.00% 0.00% -
  Horiz. % 47.98% 60.46% 81.73% 126.47% 0.00% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 7.69 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 5.41 6.64 4.21 3.08 0.00 3.61 0.00 -
  YoY % -18.52% 57.72% 36.69% 0.00% 0.00% 0.00% -
  Horiz. % 149.86% 183.93% 116.62% 85.32% 0.00% 100.00% -
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 31/07/10 CAGR
Date 19/08/15 19/08/14 20/08/13 13/09/12 - 23/09/11 - -
Price 1.1600 3.3500 1.7500 0.8300 0.0000 0.5950 0.0000 -
P/RPS 2.49 2.91 2.19 1.27 0.00 1.09 0.00 -
  YoY % -14.43% 32.88% 72.44% 0.00% 0.00% 0.00% -
  Horiz. % 228.44% 266.97% 200.92% 116.51% 0.00% 100.00% -
P/EPS 19.13 21.44 17.81 9.85 0.00 10.58 0.00 -
  YoY % -10.77% 20.38% 80.81% 0.00% 0.00% 0.00% -
  Horiz. % 180.81% 202.65% 168.34% 93.10% 0.00% 100.00% -
EY 5.23 4.66 5.62 10.15 0.00 9.45 0.00 -
  YoY % 12.23% -17.08% -44.63% 0.00% 0.00% 0.00% -
  Horiz. % 55.34% 49.31% 59.47% 107.41% 0.00% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 8.40 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 4.30 7.44 5.30 3.32 0.00 3.31 0.00 -
  YoY % -42.20% 40.38% 59.64% 0.00% 0.00% 0.00% -
  Horiz. % 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.
 


 

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

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers