Highlights

[BOILERM] YoY Annualized Quarter Result on 2010-10-31 [#2]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 16-Dec-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2011
Quarter 31-Oct-2010  [#2]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/13 31/10/12 31/10/11 31/10/10  -   -   -  CAGR
Revenue 213,648 174,500 143,436 0  -   -   -  -
  YoY % 22.43% 21.66% 0.00% - - - -
  Horiz. % 148.95% 121.66% 100.00% - - - -
PBT 36,334 29,028 18,936 0  -   -   -  -
  YoY % 25.17% 53.30% 0.00% - - - -
  Horiz. % 191.88% 153.30% 100.00% - - - -
Tax -9,358 -7,680 -4,490 0  -   -   -  -
  YoY % -21.85% -71.05% 0.00% - - - -
  Horiz. % 208.42% 171.05% 100.00% - - - -
NP 26,976 21,348 14,446 0  -   -   -  -
  YoY % 26.36% 47.78% 0.00% - - - -
  Horiz. % 186.74% 147.78% 100.00% - - - -
NP to SH 26,976 21,348 13,710 0  -   -   -  -
  YoY % 26.36% 55.71% 0.00% - - - -
  Horiz. % 196.76% 155.71% 100.00% - - - -
Tax Rate 25.76 % 26.46 % 23.71 % - %  -  %  -  %  -  % -
  YoY % -2.65% 11.60% 0.00% - - - -
  Horiz. % 108.65% 111.60% 100.00% - - - -
Total Cost 186,672 153,152 128,990 0  -   -   -  -
  YoY % 21.89% 18.73% 0.00% - - - -
  Horiz. % 144.72% 118.73% 100.00% - - - -
Net Worth 85,140 69,660 44,067 -  -   -   -  -
  YoY % 22.22% 58.07% 0.00% - - - -
  Horiz. % 193.20% 158.07% 100.00% - - - -
Dividend
30/09/13 31/10/12 31/10/11 31/10/10  -   -   -  CAGR
Div - - 6,120 -  -   -   -  -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 44.64 % - %  -  %  -  %  -  % -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/09/13 31/10/12 31/10/11 31/10/10  -   -   -  CAGR
Net Worth 85,140 69,660 44,067 -  -   -   -  -
  YoY % 22.22% 58.07% 0.00% - - - -
  Horiz. % 193.20% 158.07% 100.00% - - - -
NOSH 258,000 258,000 244,821 -  -   -   -  -
  YoY % 0.00% 5.38% 0.00% - - - -
  Horiz. % 105.38% 105.38% 100.00% - - - -
Ratio Analysis
30/09/13 31/10/12 31/10/11 31/10/10  -   -   -  CAGR
NP Margin 12.63 % 12.23 % 10.07 % - %  -  %  -  %  -  % -
  YoY % 3.27% 21.45% 0.00% - - - -
  Horiz. % 125.42% 121.45% 100.00% - - - -
ROE 31.68 % 30.65 % 31.11 % - %  -  %  -  %  -  % -
  YoY % 3.36% -1.48% 0.00% - - - -
  Horiz. % 101.83% 98.52% 100.00% - - - -
Per Share
30/09/13 31/10/12 31/10/11 31/10/10  -   -   -  CAGR
RPS 82.81 67.64 58.59 -  -   -   -  -
  YoY % 22.43% 15.45% 0.00% - - - -
  Horiz. % 141.34% 115.45% 100.00% - - - -
EPS 10.46 8.28 5.60 0.00  -   -   -  -
  YoY % 26.33% 47.86% 0.00% - - - -
  Horiz. % 186.79% 147.86% 100.00% - - - -
DPS 0.00 0.00 2.50 0.00  -   -   -  -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.3300 0.2700 0.1800 -  -   -   -  -
  YoY % 22.22% 50.00% 0.00% - - - -
  Horiz. % 183.33% 150.00% 100.00% - - - -
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/13 31/10/12 31/10/11 31/10/10  -   -   -  CAGR
RPS 41.40 33.82 27.80 -  -   -   -  -
  YoY % 22.41% 21.65% 0.00% - - - -
  Horiz. % 148.92% 121.65% 100.00% - - - -
EPS 5.23 4.14 2.66 0.00  -   -   -  -
  YoY % 26.33% 55.64% 0.00% - - - -
  Horiz. % 196.62% 155.64% 100.00% - - - -
DPS 0.00 0.00 1.19 0.00  -   -   -  -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.1650 0.1350 0.0854 -  -   -   -  -
  YoY % 22.22% 58.08% 0.00% - - - -
  Horiz. % 193.21% 158.08% 100.00% - - - -
Price Multiplier on Financial Quarter End Date
30/09/13 31/10/12 31/10/11 31/10/10  -   -   -  CAGR
Date 30/09/13 31/10/12 31/10/11 -  -   -   -  -
Price 1.7600 0.8800 0.6550 0.0000  -   -   -  -
P/RPS 2.13 1.30 1.12 0.00  -   -   -  -
  YoY % 63.85% 16.07% 0.00% - - - -
  Horiz. % 190.18% 116.07% 100.00% - - - -
P/EPS 16.83 10.64 11.70 0.00  -   -   -  -
  YoY % 58.18% -9.06% 0.00% - - - -
  Horiz. % 143.85% 90.94% 100.00% - - - -
EY 5.94 9.40 8.55 0.00  -   -   -  -
  YoY % -36.81% 9.94% 0.00% - - - -
  Horiz. % 69.47% 109.94% 100.00% - - - -
DY 0.00 0.00 3.82 0.00  -   -   -  -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 5.33 3.26 3.64 0.00  -   -   -  -
  YoY % 63.50% -10.44% 0.00% - - - -
  Horiz. % 146.43% 89.56% 100.00% - - - -
Price Multiplier on Announcement Date
30/09/13 31/10/12 31/10/11 31/10/10  -   -   -  CAGR
Date 25/11/13 14/12/12 16/12/11 -  -   -   -  -
Price 2.4000 0.8700 0.8450 0.0000  -   -   -  -
P/RPS 2.90 1.29 1.44 0.00  -   -   -  -
  YoY % 124.81% -10.42% 0.00% - - - -
  Horiz. % 201.39% 89.58% 100.00% - - - -
P/EPS 22.95 10.51 15.09 0.00  -   -   -  -
  YoY % 118.36% -30.35% 0.00% - - - -
  Horiz. % 152.09% 69.65% 100.00% - - - -
EY 4.36 9.51 6.63 0.00  -   -   -  -
  YoY % -54.15% 43.44% 0.00% - - - -
  Horiz. % 65.76% 143.44% 100.00% - - - -
DY 0.00 0.00 2.96 0.00  -   -   -  -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 7.27 3.22 4.69 0.00  -   -   -  -
  YoY % 125.78% -31.34% 0.00% - - - -
  Horiz. % 155.01% 68.66% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

394  382  545  965 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.495+0.055 
 FINTEC 0.01-0.005 
 BCMALL 0.0250.00 
 MLAB 0.03-0.005 
 HSI-CI2 0.33-0.01 
 SAPNRG 0.055+0.005 
 KANGER 0.020.00 
 NWP 0.275+0.03 
 XOX 0.030.00 
 AIRASIA-LR 0.005-0.005 
PARTNERS & BROKERS