Highlights

[BOILERM] YoY Annualized Quarter Result on 2013-03-31 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     -6.79%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 CAGR
Revenue 260,109 277,875 242,020 165,834 149,657 - 120,155 16.98%
  YoY % -6.39% 14.81% 45.94% 10.81% 0.00% 0.00% -
  Horiz. % 216.48% 231.26% 201.42% 138.02% 124.55% 0.00% 100.00%
PBT 39,582 52,167 38,180 30,193 22,237 - 18,021 17.33%
  YoY % -24.12% 36.63% 26.45% 35.78% 0.00% 0.00% -
  Horiz. % 219.64% 289.48% 211.86% 167.54% 123.39% 0.00% 100.00%
Tax -8,692 -13,012 -7,164 -6,458 -2,960 - -4,134 16.29%
  YoY % 33.20% -81.63% -10.93% -118.18% 0.00% 0.00% -
  Horiz. % 210.26% 314.76% 173.29% 156.22% 71.60% 0.00% 100.00%
NP 30,890 39,155 31,016 23,735 19,277 - 13,887 17.63%
  YoY % -21.11% 26.24% 30.68% 23.13% 0.00% 0.00% -
  Horiz. % 222.44% 281.95% 223.35% 170.92% 138.81% 0.00% 100.00%
NP to SH 30,767 39,155 31,016 23,735 19,277 - 19,233 10.01%
  YoY % -21.42% 26.24% 30.68% 23.13% 0.00% 0.00% -
  Horiz. % 159.97% 203.58% 161.26% 123.41% 100.23% 0.00% 100.00%
Tax Rate 21.96 % 24.94 % 18.76 % 21.39 % 13.31 % - % 22.94 % -0.88%
  YoY % -11.95% 32.94% -12.30% 60.71% 0.00% 0.00% -
  Horiz. % 95.73% 108.72% 81.78% 93.24% 58.02% 0.00% 100.00%
Total Cost 229,219 238,720 211,004 142,099 130,380 - 106,268 16.90%
  YoY % -3.98% 13.14% 48.49% 8.99% 0.00% 0.00% -
  Horiz. % 215.70% 224.64% 198.56% 133.72% 122.69% 0.00% 100.00%
Net Worth 159,960 129,000 105,779 79,980 59,340 59,340 43,860 30.06%
  YoY % 24.00% 21.95% 32.26% 34.78% 0.00% 35.29% -
  Horiz. % 364.71% 294.12% 241.18% 182.35% 135.29% 135.29% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 CAGR
Div 7,740 - 7,740 5,160 7,095 - - -
  YoY % 0.00% 0.00% 50.00% -27.27% 0.00% 0.00% -
  Horiz. % 109.09% 0.00% 109.09% 72.73% 100.00% - -
Div Payout % 25.16 % - % 24.95 % 21.74 % 36.81 % - % - % -
  YoY % 0.00% 0.00% 14.77% -40.94% 0.00% 0.00% -
  Horiz. % 68.35% 0.00% 67.78% 59.06% 100.00% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 CAGR
Net Worth 159,960 129,000 105,779 79,980 59,340 59,340 43,860 30.06%
  YoY % 24.00% 21.95% 32.26% 34.78% 0.00% 35.29% -
  Horiz. % 364.71% 294.12% 241.18% 182.35% 135.29% 135.29% 100.00%
NOSH 516,000 516,000 258,000 258,000 258,000 258,000 258,000 15.12%
  YoY % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 CAGR
NP Margin 11.88 % 14.09 % 12.82 % 14.31 % 12.88 % - % 11.56 % 0.56%
  YoY % -15.68% 9.91% -10.41% 11.10% 0.00% 0.00% -
  Horiz. % 102.77% 121.89% 110.90% 123.79% 111.42% 0.00% 100.00%
ROE 19.23 % 30.35 % 29.32 % 29.68 % 32.49 % - % 43.85 % -15.42%
  YoY % -36.64% 3.51% -1.21% -8.65% 0.00% 0.00% -
  Horiz. % 43.85% 69.21% 66.86% 67.69% 74.09% 0.00% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 CAGR
RPS 50.41 53.85 93.81 64.28 58.01 - 46.57 1.62%
  YoY % -6.39% -42.60% 45.94% 10.81% 0.00% 0.00% -
  Horiz. % 108.25% 115.63% 201.44% 138.03% 124.57% 0.00% 100.00%
EPS 5.96 7.59 12.02 9.20 7.47 - 6.21 -0.83%
  YoY % -21.48% -36.86% 30.65% 23.16% 0.00% 0.00% -
  Horiz. % 95.97% 122.22% 193.56% 148.15% 120.29% 0.00% 100.00%
DPS 1.50 0.00 3.00 2.00 2.75 - 0.00 -
  YoY % 0.00% 0.00% 50.00% -27.27% 0.00% 0.00% -
  Horiz. % 54.55% 0.00% 109.09% 72.73% 100.00% - -
NAPS 0.3100 0.2500 0.4100 0.3100 0.2300 0.2300 0.1700 12.98%
  YoY % 24.00% -39.02% 32.26% 34.78% 0.00% 35.29% -
  Horiz. % 182.35% 147.06% 241.18% 182.35% 135.29% 135.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 CAGR
RPS 50.41 53.85 46.90 32.14 29.00 - 23.29 16.98%
  YoY % -6.39% 14.82% 45.92% 10.83% 0.00% 0.00% -
  Horiz. % 216.44% 231.22% 201.37% 138.00% 124.52% 0.00% 100.00%
EPS 5.96 7.59 6.01 4.60 3.74 - 3.73 9.99%
  YoY % -21.48% 26.29% 30.65% 22.99% 0.00% 0.00% -
  Horiz. % 159.79% 203.49% 161.13% 123.32% 100.27% 0.00% 100.00%
DPS 1.50 0.00 1.50 1.00 1.38 - 0.00 -
  YoY % 0.00% 0.00% 50.00% -27.54% 0.00% 0.00% -
  Horiz. % 108.70% 0.00% 108.70% 72.46% 100.00% - -
NAPS 0.3100 0.2500 0.2050 0.1550 0.1150 0.1150 0.0850 30.06%
  YoY % 24.00% 21.95% 32.26% 34.78% 0.00% 35.29% -
  Horiz. % 364.71% 294.12% 241.18% 182.35% 135.29% 135.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/04/12 30/03/12 - -
Price 1.0200 1.4800 2.9500 0.9950 0.7650 0.7950 0.0000 -
P/RPS 2.02 2.75 3.14 1.55 1.32 0.00 0.00 -
  YoY % -26.55% -12.42% 102.58% 17.42% 0.00% 0.00% -
  Horiz. % 153.03% 208.33% 237.88% 117.42% 100.00% - -
P/EPS 17.11 19.50 24.54 10.82 10.24 0.00 0.00 -
  YoY % -12.26% -20.54% 126.80% 5.66% 0.00% 0.00% -
  Horiz. % 167.09% 190.43% 239.65% 105.66% 100.00% - -
EY 5.85 5.13 4.08 9.25 9.77 0.00 0.00 -
  YoY % 14.04% 25.74% -55.89% -5.32% 0.00% 0.00% -
  Horiz. % 59.88% 52.51% 41.76% 94.68% 100.00% - -
DY 1.47 0.00 1.02 2.01 3.59 0.00 0.00 -
  YoY % 0.00% 0.00% -49.25% -44.01% 0.00% 0.00% -
  Horiz. % 40.95% 0.00% 28.41% 55.99% 100.00% - -
P/NAPS 3.29 5.92 7.20 3.21 3.33 3.46 0.00 -
  YoY % -44.43% -17.78% 124.30% -3.60% -3.76% 0.00% -
  Horiz. % 95.09% 171.10% 208.09% 92.77% 96.24% 100.00% -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 CAGR
Date 27/05/16 21/05/15 21/05/14 29/05/13 28/06/12 - 24/06/11 -
Price 1.0300 1.4800 3.0000 1.4000 0.7700 0.0000 0.6950 -
P/RPS 2.04 2.75 3.20 2.18 1.33 0.00 1.49 6.59%
  YoY % -25.82% -14.06% 46.79% 63.91% 0.00% 0.00% -
  Horiz. % 136.91% 184.56% 214.77% 146.31% 89.26% 0.00% 100.00%
P/EPS 17.27 19.50 24.95 15.22 10.31 0.00 9.32 13.35%
  YoY % -11.44% -21.84% 63.93% 47.62% 0.00% 0.00% -
  Horiz. % 185.30% 209.23% 267.70% 163.30% 110.62% 0.00% 100.00%
EY 5.79 5.13 4.01 6.57 9.70 0.00 10.73 -11.78%
  YoY % 12.87% 27.93% -38.96% -32.27% 0.00% 0.00% -
  Horiz. % 53.96% 47.81% 37.37% 61.23% 90.40% 0.00% 100.00%
DY 1.46 0.00 1.00 1.43 3.57 0.00 0.00 -
  YoY % 0.00% 0.00% -30.07% -59.94% 0.00% 0.00% -
  Horiz. % 40.90% 0.00% 28.01% 40.06% 100.00% - -
P/NAPS 3.32 5.92 7.32 4.52 3.35 0.00 4.09 -4.15%
  YoY % -43.92% -19.13% 61.95% 34.93% 0.00% 0.00% -
  Horiz. % 81.17% 144.74% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers