Highlights

[BOILERM] YoY Annualized Quarter Result on 2012-03-31 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 30/04/10  -  CAGR
Revenue 242,020 165,834 149,657 - 120,155 0  -  -
  YoY % 45.94% 10.81% 0.00% 0.00% 0.00% - -
  Horiz. % 201.42% 138.02% 124.55% 0.00% 100.00% - -
PBT 38,180 30,193 22,237 - 18,021 0  -  -
  YoY % 26.45% 35.78% 0.00% 0.00% 0.00% - -
  Horiz. % 211.86% 167.54% 123.39% 0.00% 100.00% - -
Tax -7,164 -6,458 -2,960 - -4,134 0  -  -
  YoY % -10.93% -118.18% 0.00% 0.00% 0.00% - -
  Horiz. % 173.29% 156.22% 71.60% 0.00% 100.00% - -
NP 31,016 23,735 19,277 - 13,887 0  -  -
  YoY % 30.68% 23.13% 0.00% 0.00% 0.00% - -
  Horiz. % 223.35% 170.92% 138.81% 0.00% 100.00% - -
NP to SH 31,016 23,735 19,277 - 19,233 0  -  -
  YoY % 30.68% 23.13% 0.00% 0.00% 0.00% - -
  Horiz. % 161.26% 123.41% 100.23% 0.00% 100.00% - -
Tax Rate 18.76 % 21.39 % 13.31 % - % 22.94 % - %  -  % -
  YoY % -12.30% 60.71% 0.00% 0.00% 0.00% - -
  Horiz. % 81.78% 93.24% 58.02% 0.00% 100.00% - -
Total Cost 211,004 142,099 130,380 - 106,268 0  -  -
  YoY % 48.49% 8.99% 0.00% 0.00% 0.00% - -
  Horiz. % 198.56% 133.72% 122.69% 0.00% 100.00% - -
Net Worth 105,779 79,980 59,340 59,340 43,860 -  -  -
  YoY % 32.26% 34.78% 0.00% 35.29% 0.00% - -
  Horiz. % 241.18% 182.35% 135.29% 135.29% 100.00% - -
Dividend
31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 30/04/10  -  CAGR
Div 7,740 5,160 7,095 - - -  -  -
  YoY % 50.00% -27.27% 0.00% 0.00% 0.00% - -
  Horiz. % 109.09% 72.73% 100.00% - - - -
Div Payout % 24.95 % 21.74 % 36.81 % - % - % - %  -  % -
  YoY % 14.77% -40.94% 0.00% 0.00% 0.00% - -
  Horiz. % 67.78% 59.06% 100.00% - - - -
Equity
31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 30/04/10  -  CAGR
Net Worth 105,779 79,980 59,340 59,340 43,860 -  -  -
  YoY % 32.26% 34.78% 0.00% 35.29% 0.00% - -
  Horiz. % 241.18% 182.35% 135.29% 135.29% 100.00% - -
NOSH 258,000 258,000 258,000 258,000 258,000 -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% - -
Ratio Analysis
31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 30/04/10  -  CAGR
NP Margin 12.82 % 14.31 % 12.88 % - % 11.56 % - %  -  % -
  YoY % -10.41% 11.10% 0.00% 0.00% 0.00% - -
  Horiz. % 110.90% 123.79% 111.42% 0.00% 100.00% - -
ROE 29.32 % 29.68 % 32.49 % - % 43.85 % - %  -  % -
  YoY % -1.21% -8.65% 0.00% 0.00% 0.00% - -
  Horiz. % 66.86% 67.69% 74.09% 0.00% 100.00% - -
Per Share
31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 30/04/10  -  CAGR
RPS 93.81 64.28 58.01 - 46.57 -  -  -
  YoY % 45.94% 10.81% 0.00% 0.00% 0.00% - -
  Horiz. % 201.44% 138.03% 124.57% 0.00% 100.00% - -
EPS 12.02 9.20 7.47 - 6.21 0.00  -  -
  YoY % 30.65% 23.16% 0.00% 0.00% 0.00% - -
  Horiz. % 193.56% 148.15% 120.29% 0.00% 100.00% - -
DPS 3.00 2.00 2.75 - 0.00 0.00  -  -
  YoY % 50.00% -27.27% 0.00% 0.00% 0.00% - -
  Horiz. % 109.09% 72.73% 100.00% - - - -
NAPS 0.4100 0.3100 0.2300 0.2300 0.1700 0.0000  -  -
  YoY % 32.26% 34.78% 0.00% 35.29% 0.00% - -
  Horiz. % 241.18% 182.35% 135.29% 135.29% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 30/04/10  -  CAGR
RPS 46.90 32.14 29.00 - 23.29 -  -  -
  YoY % 45.92% 10.83% 0.00% 0.00% 0.00% - -
  Horiz. % 201.37% 138.00% 124.52% 0.00% 100.00% - -
EPS 6.01 4.60 3.74 - 3.73 0.00  -  -
  YoY % 30.65% 22.99% 0.00% 0.00% 0.00% - -
  Horiz. % 161.13% 123.32% 100.27% 0.00% 100.00% - -
DPS 1.50 1.00 1.38 - 0.00 0.00  -  -
  YoY % 50.00% -27.54% 0.00% 0.00% 0.00% - -
  Horiz. % 108.70% 72.46% 100.00% - - - -
NAPS 0.2050 0.1550 0.1150 0.1150 0.0850 0.0000  -  -
  YoY % 32.26% 34.78% 0.00% 35.29% 0.00% - -
  Horiz. % 241.18% 182.35% 135.29% 135.29% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 30/04/10  -  CAGR
Date 31/03/14 29/03/13 30/04/12 30/03/12 - -  -  -
Price 2.9500 0.9950 0.7650 0.7950 0.0000 0.0000  -  -
P/RPS 3.14 1.55 1.32 0.00 0.00 0.00  -  -
  YoY % 102.58% 17.42% 0.00% 0.00% 0.00% - -
  Horiz. % 237.88% 117.42% 100.00% - - - -
P/EPS 24.54 10.82 10.24 0.00 0.00 0.00  -  -
  YoY % 126.80% 5.66% 0.00% 0.00% 0.00% - -
  Horiz. % 239.65% 105.66% 100.00% - - - -
EY 4.08 9.25 9.77 0.00 0.00 0.00  -  -
  YoY % -55.89% -5.32% 0.00% 0.00% 0.00% - -
  Horiz. % 41.76% 94.68% 100.00% - - - -
DY 1.02 2.01 3.59 0.00 0.00 0.00  -  -
  YoY % -49.25% -44.01% 0.00% 0.00% 0.00% - -
  Horiz. % 28.41% 55.99% 100.00% - - - -
P/NAPS 7.20 3.21 3.33 3.46 0.00 0.00  -  -
  YoY % 124.30% -3.60% -3.76% 0.00% 0.00% - -
  Horiz. % 208.09% 92.77% 96.24% 100.00% - - -
Price Multiplier on Announcement Date
31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 30/04/10  -  CAGR
Date 21/05/14 29/05/13 28/06/12 - 24/06/11 -  -  -
Price 3.0000 1.4000 0.7700 0.0000 0.6950 0.0000  -  -
P/RPS 3.20 2.18 1.33 0.00 1.49 0.00  -  -
  YoY % 46.79% 63.91% 0.00% 0.00% 0.00% - -
  Horiz. % 214.77% 146.31% 89.26% 0.00% 100.00% - -
P/EPS 24.95 15.22 10.31 0.00 9.32 0.00  -  -
  YoY % 63.93% 47.62% 0.00% 0.00% 0.00% - -
  Horiz. % 267.70% 163.30% 110.62% 0.00% 100.00% - -
EY 4.01 6.57 9.70 0.00 10.73 0.00  -  -
  YoY % -38.96% -32.27% 0.00% 0.00% 0.00% - -
  Horiz. % 37.37% 61.23% 90.40% 0.00% 100.00% - -
DY 1.00 1.43 3.57 0.00 0.00 0.00  -  -
  YoY % -30.07% -59.94% 0.00% 0.00% 0.00% - -
  Horiz. % 28.01% 40.06% 100.00% - - - -
P/NAPS 7.32 4.52 3.35 0.00 4.09 0.00  -  -
  YoY % 61.95% 34.93% 0.00% 0.00% 0.00% - -
  Horiz. % 178.97% 110.51% 81.91% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

623  301  516  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.005 
 VSOLAR 0.08-0.005 
 AT-WC 0.0450.00 
 IRIS 0.195+0.005 
 PDZ 0.07+0.02 
 ASIAPLY 0.245+0.045 
 MYEG 1.51-0.01 
 PRESBHD 0.45+0.035 
 CONNECT 0.29+0.045 
 NOTION 0.74+0.12 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers