Highlights

[BOILERM] YoY Annualized Quarter Result on 2011-10-31 [#2]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 16-Dec-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
Quarter 31-Oct-2011  [#2]
Profit Trend QoQ -     -5.47%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/14 30/09/13 31/10/12 31/10/11 31/10/10  -   -  CAGR
Revenue 284,056 213,648 174,500 143,436 0  -   -  -
  YoY % 32.96% 22.43% 21.66% 0.00% - - -
  Horiz. % 198.04% 148.95% 121.66% 100.00% - - -
PBT 58,406 36,334 29,028 18,936 0  -   -  -
  YoY % 60.75% 25.17% 53.30% 0.00% - - -
  Horiz. % 308.44% 191.88% 153.30% 100.00% - - -
Tax -15,462 -9,358 -7,680 -4,490 0  -   -  -
  YoY % -65.23% -21.85% -71.05% 0.00% - - -
  Horiz. % 344.37% 208.42% 171.05% 100.00% - - -
NP 42,944 26,976 21,348 14,446 0  -   -  -
  YoY % 59.19% 26.36% 47.78% 0.00% - - -
  Horiz. % 297.27% 186.74% 147.78% 100.00% - - -
NP to SH 42,944 26,976 21,348 13,710 0  -   -  -
  YoY % 59.19% 26.36% 55.71% 0.00% - - -
  Horiz. % 313.23% 196.76% 155.71% 100.00% - - -
Tax Rate 26.47 % 25.76 % 26.46 % 23.71 % - %  -  %  -  % -
  YoY % 2.76% -2.65% 11.60% 0.00% - - -
  Horiz. % 111.64% 108.65% 111.60% 100.00% - - -
Total Cost 241,112 186,672 153,152 128,990 0  -   -  -
  YoY % 29.16% 21.89% 18.73% 0.00% - - -
  Horiz. % 186.92% 144.72% 118.73% 100.00% - - -
Net Worth 116,099 85,140 69,660 44,067 -  -   -  -
  YoY % 36.36% 22.22% 58.07% 0.00% - - -
  Horiz. % 263.46% 193.20% 158.07% 100.00% - - -
Dividend
30/09/14 30/09/13 31/10/12 31/10/11 31/10/10  -   -  CAGR
Div - - - 6,120 -  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 44.64 % - %  -  %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/14 30/09/13 31/10/12 31/10/11 31/10/10  -   -  CAGR
Net Worth 116,099 85,140 69,660 44,067 -  -   -  -
  YoY % 36.36% 22.22% 58.07% 0.00% - - -
  Horiz. % 263.46% 193.20% 158.07% 100.00% - - -
NOSH 258,000 258,000 258,000 244,821 -  -   -  -
  YoY % 0.00% 0.00% 5.38% 0.00% - - -
  Horiz. % 105.38% 105.38% 105.38% 100.00% - - -
Ratio Analysis
30/09/14 30/09/13 31/10/12 31/10/11 31/10/10  -   -  CAGR
NP Margin 15.12 % 12.63 % 12.23 % 10.07 % - %  -  %  -  % -
  YoY % 19.71% 3.27% 21.45% 0.00% - - -
  Horiz. % 150.15% 125.42% 121.45% 100.00% - - -
ROE 36.99 % 31.68 % 30.65 % 31.11 % - %  -  %  -  % -
  YoY % 16.76% 3.36% -1.48% 0.00% - - -
  Horiz. % 118.90% 101.83% 98.52% 100.00% - - -
Per Share
30/09/14 30/09/13 31/10/12 31/10/11 31/10/10  -   -  CAGR
RPS 110.10 82.81 67.64 58.59 -  -   -  -
  YoY % 32.95% 22.43% 15.45% 0.00% - - -
  Horiz. % 187.92% 141.34% 115.45% 100.00% - - -
EPS 16.64 10.46 8.28 5.60 0.00  -   -  -
  YoY % 59.08% 26.33% 47.86% 0.00% - - -
  Horiz. % 297.14% 186.79% 147.86% 100.00% - - -
DPS 0.00 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 0.4500 0.3300 0.2700 0.1800 -  -   -  -
  YoY % 36.36% 22.22% 50.00% 0.00% - - -
  Horiz. % 250.00% 183.33% 150.00% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/14 30/09/13 31/10/12 31/10/11 31/10/10  -   -  CAGR
RPS 55.05 41.40 33.82 27.80 -  -   -  -
  YoY % 32.97% 22.41% 21.65% 0.00% - - -
  Horiz. % 198.02% 148.92% 121.65% 100.00% - - -
EPS 8.32 5.23 4.14 2.66 0.00  -   -  -
  YoY % 59.08% 26.33% 55.64% 0.00% - - -
  Horiz. % 312.78% 196.62% 155.64% 100.00% - - -
DPS 0.00 0.00 0.00 1.19 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.2250 0.1650 0.1350 0.0854 -  -   -  -
  YoY % 36.36% 22.22% 58.08% 0.00% - - -
  Horiz. % 263.47% 193.21% 158.08% 100.00% - - -
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 31/10/12 31/10/11 31/10/10  -   -  CAGR
Date 30/09/14 30/09/13 31/10/12 31/10/11 -  -   -  -
Price 3.5600 1.7600 0.8800 0.6550 0.0000  -   -  -
P/RPS 3.23 2.13 1.30 1.12 0.00  -   -  -
  YoY % 51.64% 63.85% 16.07% 0.00% - - -
  Horiz. % 288.39% 190.18% 116.07% 100.00% - - -
P/EPS 21.39 16.83 10.64 11.70 0.00  -   -  -
  YoY % 27.09% 58.18% -9.06% 0.00% - - -
  Horiz. % 182.82% 143.85% 90.94% 100.00% - - -
EY 4.68 5.94 9.40 8.55 0.00  -   -  -
  YoY % -21.21% -36.81% 9.94% 0.00% - - -
  Horiz. % 54.74% 69.47% 109.94% 100.00% - - -
DY 0.00 0.00 0.00 3.82 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 7.91 5.33 3.26 3.64 0.00  -   -  -
  YoY % 48.41% 63.50% -10.44% 0.00% - - -
  Horiz. % 217.31% 146.43% 89.56% 100.00% - - -
Price Multiplier on Announcement Date
30/09/14 30/09/13 31/10/12 31/10/11 31/10/10  -   -  CAGR
Date 18/11/14 25/11/13 14/12/12 16/12/11 -  -   -  -
Price 1.6300 2.4000 0.8700 0.8450 0.0000  -   -  -
P/RPS 1.48 2.90 1.29 1.44 0.00  -   -  -
  YoY % -48.97% 124.81% -10.42% 0.00% - - -
  Horiz. % 102.78% 201.39% 89.58% 100.00% - - -
P/EPS 9.79 22.95 10.51 15.09 0.00  -   -  -
  YoY % -57.34% 118.36% -30.35% 0.00% - - -
  Horiz. % 64.88% 152.09% 69.65% 100.00% - - -
EY 10.21 4.36 9.51 6.63 0.00  -   -  -
  YoY % 134.17% -54.15% 43.44% 0.00% - - -
  Horiz. % 154.00% 65.76% 143.44% 100.00% - - -
DY 0.00 0.00 0.00 2.96 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 3.62 7.27 3.22 4.69 0.00  -   -  -
  YoY % -50.21% 125.78% -31.34% 0.00% - - -
  Horiz. % 77.19% 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.
 


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
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS