Highlights

[BOILERM] YoY Annualized Quarter Result on 2012-10-31 [#2]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 14-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 31-Oct-2012  [#2]
Profit Trend QoQ -     -1.77%    YoY -     55.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10  -  CAGR
Revenue 258,310 284,056 213,648 174,500 143,436 0  -  -
  YoY % -9.06% 32.96% 22.43% 21.66% 0.00% - -
  Horiz. % 180.09% 198.04% 148.95% 121.66% 100.00% - -
PBT 51,132 58,406 36,334 29,028 18,936 0  -  -
  YoY % -12.45% 60.75% 25.17% 53.30% 0.00% - -
  Horiz. % 270.03% 308.44% 191.88% 153.30% 100.00% - -
Tax -12,018 -15,462 -9,358 -7,680 -4,490 0  -  -
  YoY % 22.27% -65.23% -21.85% -71.05% 0.00% - -
  Horiz. % 267.66% 344.37% 208.42% 171.05% 100.00% - -
NP 39,114 42,944 26,976 21,348 14,446 0  -  -
  YoY % -8.92% 59.19% 26.36% 47.78% 0.00% - -
  Horiz. % 270.76% 297.27% 186.74% 147.78% 100.00% - -
NP to SH 39,114 42,944 26,976 21,348 13,710 0  -  -
  YoY % -8.92% 59.19% 26.36% 55.71% 0.00% - -
  Horiz. % 285.30% 313.23% 196.76% 155.71% 100.00% - -
Tax Rate 23.50 % 26.47 % 25.76 % 26.46 % 23.71 % - %  -  % -
  YoY % -11.22% 2.76% -2.65% 11.60% 0.00% - -
  Horiz. % 99.11% 111.64% 108.65% 111.60% 100.00% - -
Total Cost 219,196 241,112 186,672 153,152 128,990 0  -  -
  YoY % -9.09% 29.16% 21.89% 18.73% 0.00% - -
  Horiz. % 169.93% 186.92% 144.72% 118.73% 100.00% - -
Net Worth 134,159 116,099 85,140 69,660 44,067 -  -  -
  YoY % 15.56% 36.36% 22.22% 58.07% 0.00% - -
  Horiz. % 304.44% 263.46% 193.20% 158.07% 100.00% - -
Dividend
30/09/15 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% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 44.64 % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10  -  CAGR
Net Worth 134,159 116,099 85,140 69,660 44,067 -  -  -
  YoY % 15.56% 36.36% 22.22% 58.07% 0.00% - -
  Horiz. % 304.44% 263.46% 193.20% 158.07% 100.00% - -
NOSH 516,000 258,000 258,000 258,000 244,821 -  -  -
  YoY % 100.00% 0.00% 0.00% 5.38% 0.00% - -
  Horiz. % 210.77% 105.38% 105.38% 105.38% 100.00% - -
Ratio Analysis
30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10  -  CAGR
NP Margin 15.14 % 15.12 % 12.63 % 12.23 % 10.07 % - %  -  % -
  YoY % 0.13% 19.71% 3.27% 21.45% 0.00% - -
  Horiz. % 150.35% 150.15% 125.42% 121.45% 100.00% - -
ROE 29.15 % 36.99 % 31.68 % 30.65 % 31.11 % - %  -  % -
  YoY % -21.19% 16.76% 3.36% -1.48% 0.00% - -
  Horiz. % 93.70% 118.90% 101.83% 98.52% 100.00% - -
Per Share
30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10  -  CAGR
RPS 50.06 110.10 82.81 67.64 58.59 -  -  -
  YoY % -54.53% 32.95% 22.43% 15.45% 0.00% - -
  Horiz. % 85.44% 187.92% 141.34% 115.45% 100.00% - -
EPS 7.58 16.64 10.46 8.28 5.60 0.00  -  -
  YoY % -54.45% 59.08% 26.33% 47.86% 0.00% - -
  Horiz. % 135.36% 297.14% 186.79% 147.86% 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% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.2600 0.4500 0.3300 0.2700 0.1800 -  -  -
  YoY % -42.22% 36.36% 22.22% 50.00% 0.00% - -
  Horiz. % 144.44% 250.00% 183.33% 150.00% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10  -  CAGR
RPS 50.06 55.05 41.40 33.82 27.80 -  -  -
  YoY % -9.06% 32.97% 22.41% 21.65% 0.00% - -
  Horiz. % 180.07% 198.02% 148.92% 121.65% 100.00% - -
EPS 7.58 8.32 5.23 4.14 2.66 0.00  -  -
  YoY % -8.89% 59.08% 26.33% 55.64% 0.00% - -
  Horiz. % 284.96% 312.78% 196.62% 155.64% 100.00% - -
DPS 0.00 0.00 0.00 0.00 1.19 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.2600 0.2250 0.1650 0.1350 0.0854 -  -  -
  YoY % 15.56% 36.36% 22.22% 58.08% 0.00% - -
  Horiz. % 304.45% 263.47% 193.21% 158.08% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10  -  CAGR
Date 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 -  -  -
Price 1.1000 3.5600 1.7600 0.8800 0.6550 0.0000  -  -
P/RPS 2.20 3.23 2.13 1.30 1.12 0.00  -  -
  YoY % -31.89% 51.64% 63.85% 16.07% 0.00% - -
  Horiz. % 196.43% 288.39% 190.18% 116.07% 100.00% - -
P/EPS 14.51 21.39 16.83 10.64 11.70 0.00  -  -
  YoY % -32.16% 27.09% 58.18% -9.06% 0.00% - -
  Horiz. % 124.02% 182.82% 143.85% 90.94% 100.00% - -
EY 6.89 4.68 5.94 9.40 8.55 0.00  -  -
  YoY % 47.22% -21.21% -36.81% 9.94% 0.00% - -
  Horiz. % 80.58% 54.74% 69.47% 109.94% 100.00% - -
DY 0.00 0.00 0.00 0.00 3.82 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 4.23 7.91 5.33 3.26 3.64 0.00  -  -
  YoY % -46.52% 48.41% 63.50% -10.44% 0.00% - -
  Horiz. % 116.21% 217.31% 146.43% 89.56% 100.00% - -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10  -  CAGR
Date 19/11/15 18/11/14 25/11/13 14/12/12 16/12/11 -  -  -
Price 1.1200 1.6300 2.4000 0.8700 0.8450 0.0000  -  -
P/RPS 2.24 1.48 2.90 1.29 1.44 0.00  -  -
  YoY % 51.35% -48.97% 124.81% -10.42% 0.00% - -
  Horiz. % 155.56% 102.78% 201.39% 89.58% 100.00% - -
P/EPS 14.78 9.79 22.95 10.51 15.09 0.00  -  -
  YoY % 50.97% -57.34% 118.36% -30.35% 0.00% - -
  Horiz. % 97.95% 64.88% 152.09% 69.65% 100.00% - -
EY 6.77 10.21 4.36 9.51 6.63 0.00  -  -
  YoY % -33.69% 134.17% -54.15% 43.44% 0.00% - -
  Horiz. % 102.11% 154.00% 65.76% 143.44% 100.00% - -
DY 0.00 0.00 0.00 0.00 2.96 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 4.31 3.62 7.27 3.22 4.69 0.00  -  -
  YoY % 19.06% -50.21% 125.78% -31.34% 0.00% - -
  Horiz. % 91.90% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS