Highlights

[BOILERM] YoY Cumulative Quarter Result on 2012-04-30 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 28-Jun-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
Quarter 30-Apr-2012  [#4]
Profit Trend QoQ -     - %    YoY -     0.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 30/04/10 CAGR
Revenue 277,875 242,020 165,834 149,657 - 120,155 0 -
  YoY % 14.81% 45.94% 10.81% 0.00% 0.00% 0.00% -
  Horiz. % 231.26% 201.42% 138.02% 124.55% 0.00% 100.00% -
PBT 52,167 38,180 30,193 22,237 - 18,021 0 -
  YoY % 36.63% 26.45% 35.78% 0.00% 0.00% 0.00% -
  Horiz. % 289.48% 211.86% 167.54% 123.39% 0.00% 100.00% -
Tax -13,012 -7,164 -6,458 -2,960 - -4,134 0 -
  YoY % -81.63% -10.93% -118.18% 0.00% 0.00% 0.00% -
  Horiz. % 314.76% 173.29% 156.22% 71.60% 0.00% 100.00% -
NP 39,155 31,016 23,735 19,277 - 13,887 0 -
  YoY % 26.24% 30.68% 23.13% 0.00% 0.00% 0.00% -
  Horiz. % 281.95% 223.35% 170.92% 138.81% 0.00% 100.00% -
NP to SH 39,155 31,016 23,735 19,277 - 19,233 0 -
  YoY % 26.24% 30.68% 23.13% 0.00% 0.00% 0.00% -
  Horiz. % 203.58% 161.26% 123.41% 100.23% 0.00% 100.00% -
Tax Rate 24.94 % 18.76 % 21.39 % 13.31 % - % 22.94 % - % -
  YoY % 32.94% -12.30% 60.71% 0.00% 0.00% 0.00% -
  Horiz. % 108.72% 81.78% 93.24% 58.02% 0.00% 100.00% -
Total Cost 238,720 211,004 142,099 130,380 - 106,268 0 -
  YoY % 13.14% 48.49% 8.99% 0.00% 0.00% 0.00% -
  Horiz. % 224.64% 198.56% 133.72% 122.69% 0.00% 100.00% -
Net Worth 129,000 105,779 79,980 59,340 59,340 43,860 - -
  YoY % 21.95% 32.26% 34.78% 0.00% 35.29% 0.00% -
  Horiz. % 294.12% 241.18% 182.35% 135.29% 135.29% 100.00% -
Dividend
31/03/15 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 % 0.00% 50.00% -27.27% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 109.09% 72.73% 100.00% - - -
Div Payout % - % 24.95 % 21.74 % 36.81 % - % - % - % -
  YoY % 0.00% 14.77% -40.94% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 67.78% 59.06% 100.00% - - -
Equity
31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 30/04/10 CAGR
Net Worth 129,000 105,779 79,980 59,340 59,340 43,860 - -
  YoY % 21.95% 32.26% 34.78% 0.00% 35.29% 0.00% -
  Horiz. % 294.12% 241.18% 182.35% 135.29% 135.29% 100.00% -
NOSH 516,000 258,000 258,000 258,000 258,000 258,000 - -
  YoY % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 100.00% 100.00% 100.00% 100.00% 100.00% -
Ratio Analysis
31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 30/04/10 CAGR
NP Margin 14.09 % 12.82 % 14.31 % 12.88 % - % 11.56 % - % -
  YoY % 9.91% -10.41% 11.10% 0.00% 0.00% 0.00% -
  Horiz. % 121.89% 110.90% 123.79% 111.42% 0.00% 100.00% -
ROE 30.35 % 29.32 % 29.68 % 32.49 % - % 43.85 % - % -
  YoY % 3.51% -1.21% -8.65% 0.00% 0.00% 0.00% -
  Horiz. % 69.21% 66.86% 67.69% 74.09% 0.00% 100.00% -
Per Share
31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 30/04/10 CAGR
RPS 53.85 93.81 64.28 58.01 - 46.57 - -
  YoY % -42.60% 45.94% 10.81% 0.00% 0.00% 0.00% -
  Horiz. % 115.63% 201.44% 138.03% 124.57% 0.00% 100.00% -
EPS 7.59 12.02 9.20 7.47 - 6.21 0.00 -
  YoY % -36.86% 30.65% 23.16% 0.00% 0.00% 0.00% -
  Horiz. % 122.22% 193.56% 148.15% 120.29% 0.00% 100.00% -
DPS 0.00 3.00 2.00 2.75 - 0.00 0.00 -
  YoY % 0.00% 50.00% -27.27% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 109.09% 72.73% 100.00% - - -
NAPS 0.2500 0.4100 0.3100 0.2300 0.2300 0.1700 0.0000 -
  YoY % -39.02% 32.26% 34.78% 0.00% 35.29% 0.00% -
  Horiz. % 147.06% 241.18% 182.35% 135.29% 135.29% 100.00% -
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 30/04/10 CAGR
RPS 53.85 46.90 32.14 29.00 - 23.29 - -
  YoY % 14.82% 45.92% 10.83% 0.00% 0.00% 0.00% -
  Horiz. % 231.22% 201.37% 138.00% 124.52% 0.00% 100.00% -
EPS 7.59 6.01 4.60 3.74 - 3.73 0.00 -
  YoY % 26.29% 30.65% 22.99% 0.00% 0.00% 0.00% -
  Horiz. % 203.49% 161.13% 123.32% 100.27% 0.00% 100.00% -
DPS 0.00 1.50 1.00 1.38 - 0.00 0.00 -
  YoY % 0.00% 50.00% -27.54% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 108.70% 72.46% 100.00% - - -
NAPS 0.2500 0.2050 0.1550 0.1150 0.1150 0.0850 0.0000 -
  YoY % 21.95% 32.26% 34.78% 0.00% 35.29% 0.00% -
  Horiz. % 294.12% 241.18% 182.35% 135.29% 135.29% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 30/04/10 CAGR
Date 31/03/15 31/03/14 29/03/13 30/04/12 30/03/12 - - -
Price 1.4800 2.9500 0.9950 0.7650 0.7950 0.0000 0.0000 -
P/RPS 2.75 3.14 1.55 1.32 0.00 0.00 0.00 -
  YoY % -12.42% 102.58% 17.42% 0.00% 0.00% 0.00% -
  Horiz. % 208.33% 237.88% 117.42% 100.00% - - -
P/EPS 19.50 24.54 10.82 10.24 0.00 0.00 0.00 -
  YoY % -20.54% 126.80% 5.66% 0.00% 0.00% 0.00% -
  Horiz. % 190.43% 239.65% 105.66% 100.00% - - -
EY 5.13 4.08 9.25 9.77 0.00 0.00 0.00 -
  YoY % 25.74% -55.89% -5.32% 0.00% 0.00% 0.00% -
  Horiz. % 52.51% 41.76% 94.68% 100.00% - - -
DY 0.00 1.02 2.01 3.59 0.00 0.00 0.00 -
  YoY % 0.00% -49.25% -44.01% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 28.41% 55.99% 100.00% - - -
P/NAPS 5.92 7.20 3.21 3.33 3.46 0.00 0.00 -
  YoY % -17.78% 124.30% -3.60% -3.76% 0.00% 0.00% -
  Horiz. % 171.10% 208.09% 92.77% 96.24% 100.00% - -
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 30/04/10 CAGR
Date 21/05/15 21/05/14 29/05/13 28/06/12 - 24/06/11 - -
Price 1.4800 3.0000 1.4000 0.7700 0.0000 0.6950 0.0000 -
P/RPS 2.75 3.20 2.18 1.33 0.00 1.49 0.00 -
  YoY % -14.06% 46.79% 63.91% 0.00% 0.00% 0.00% -
  Horiz. % 184.56% 214.77% 146.31% 89.26% 0.00% 100.00% -
P/EPS 19.50 24.95 15.22 10.31 0.00 9.32 0.00 -
  YoY % -21.84% 63.93% 47.62% 0.00% 0.00% 0.00% -
  Horiz. % 209.23% 267.70% 163.30% 110.62% 0.00% 100.00% -
EY 5.13 4.01 6.57 9.70 0.00 10.73 0.00 -
  YoY % 27.93% -38.96% -32.27% 0.00% 0.00% 0.00% -
  Horiz. % 47.81% 37.37% 61.23% 90.40% 0.00% 100.00% -
DY 0.00 1.00 1.43 3.57 0.00 0.00 0.00 -
  YoY % 0.00% -30.07% -59.94% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 28.01% 40.06% 100.00% - - -
P/NAPS 5.92 7.32 4.52 3.35 0.00 4.09 0.00 -
  YoY % -19.13% 61.95% 34.93% 0.00% 0.00% 0.00% -
  Horiz. % 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.
 


 

216  185  460  1401 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.245+0.005 
 FPGROUP 0.975+0.025 
 XDL 0.150.00 
 ARMADA 0.39+0.005 
 MYEG 1.240.00 
 DGB 0.0650.00 
 AIRASIA 1.16-0.03 
 PWRWELL 0.315+0.015 
 JAG 0.04+0.005 
 HSI-C7Q 0.235+0.025 
Partners & Brokers