Highlights

[BOILERM] YoY Cumulative Quarter Result on 2011-01-31 [#3]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 29-Apr-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2011
Quarter 31-Jan-2011  [#3]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/14 31/12/13 31/01/13 31/01/11 31/01/10  -   -  CAGR
Revenue 208,158 166,481 131,281 88,263 0  -   -  -
  YoY % 25.03% 26.81% 48.74% 0.00% - - -
  Horiz. % 235.84% 188.62% 148.74% 100.00% - - -
PBT 41,841 27,983 22,583 13,506 0  -   -  -
  YoY % 49.52% 23.91% 67.21% 0.00% - - -
  Horiz. % 309.80% 207.19% 167.21% 100.00% - - -
Tax -10,728 -7,208 -5,607 -2,914 0  -   -  -
  YoY % -48.83% -28.55% -92.42% 0.00% - - -
  Horiz. % 368.15% 247.36% 192.42% 100.00% - - -
NP 31,113 20,775 16,976 10,592 0  -   -  -
  YoY % 49.76% 22.38% 60.27% 0.00% - - -
  Horiz. % 293.74% 196.14% 160.27% 100.00% - - -
NP to SH 31,113 20,775 16,976 15,449 0  -   -  -
  YoY % 49.76% 22.38% 9.88% 0.00% - - -
  Horiz. % 201.39% 134.47% 109.88% 100.00% - - -
Tax Rate 25.64 % 25.76 % 24.83 % 21.58 % - %  -  %  -  % -
  YoY % -0.47% 3.75% 15.06% 0.00% - - -
  Horiz. % 118.81% 119.37% 115.06% 100.00% - - -
Total Cost 177,045 145,706 114,305 77,671 0  -   -  -
  YoY % 21.51% 27.47% 47.17% 0.00% - - -
  Horiz. % 227.94% 187.59% 147.17% 100.00% - - -
Net Worth 123,839 92,880 72,240 42,281 -  -   -  -
  YoY % 33.33% 28.57% 70.85% 0.00% - - -
  Horiz. % 292.89% 219.67% 170.85% 100.00% - - -
Dividend
31/12/14 31/12/13 31/01/13 31/01/11 31/01/10  -   -  CAGR
Div - - - - -  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - %  -  %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
Equity
31/12/14 31/12/13 31/01/13 31/01/11 31/01/10  -   -  CAGR
Net Worth 123,839 92,880 72,240 42,281 -  -   -  -
  YoY % 33.33% 28.57% 70.85% 0.00% - - -
  Horiz. % 292.89% 219.67% 170.85% 100.00% - - -
NOSH 516,000 258,000 258,000 325,242 -  -   -  -
  YoY % 100.00% 0.00% -20.67% 0.00% - - -
  Horiz. % 158.65% 79.33% 79.33% 100.00% - - -
Ratio Analysis
31/12/14 31/12/13 31/01/13 31/01/11 31/01/10  -   -  CAGR
NP Margin 14.95 % 12.48 % 12.93 % 12.00 % - %  -  %  -  % -
  YoY % 19.79% -3.48% 7.75% 0.00% - - -
  Horiz. % 124.58% 104.00% 107.75% 100.00% - - -
ROE 25.12 % 22.37 % 23.50 % 36.54 % - %  -  %  -  % -
  YoY % 12.29% -4.81% -35.69% 0.00% - - -
  Horiz. % 68.75% 61.22% 64.31% 100.00% - - -
Per Share
31/12/14 31/12/13 31/01/13 31/01/11 31/01/10  -   -  CAGR
RPS 40.34 64.53 50.88 27.14 -  -   -  -
  YoY % -37.49% 26.83% 87.47% 0.00% - - -
  Horiz. % 148.64% 237.77% 187.47% 100.00% - - -
EPS 9.39 8.05 6.58 4.75 0.00  -   -  -
  YoY % 16.65% 22.34% 38.53% 0.00% - - -
  Horiz. % 197.68% 169.47% 138.53% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
NAPS 0.2400 0.3600 0.2800 0.1300 -  -   -  -
  YoY % -33.33% 28.57% 115.38% 0.00% - - -
  Horiz. % 184.62% 276.92% 215.38% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/14 31/12/13 31/01/13 31/01/11 31/01/10  -   -  CAGR
RPS 40.34 32.26 25.44 17.11 -  -   -  -
  YoY % 25.05% 26.81% 48.68% 0.00% - - -
  Horiz. % 235.77% 188.54% 148.68% 100.00% - - -
EPS 9.39 4.03 3.29 2.99 0.00  -   -  -
  YoY % 133.00% 22.49% 10.03% 0.00% - - -
  Horiz. % 314.05% 134.78% 110.03% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
NAPS 0.2400 0.1800 0.1400 0.0819 -  -   -  -
  YoY % 33.33% 28.57% 70.94% 0.00% - - -
  Horiz. % 293.04% 219.78% 170.94% 100.00% - - -
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/01/13 31/01/11 31/01/10  -   -  CAGR
Date 31/12/14 31/12/13 31/01/13 - -  -   -  -
Price 1.4500 2.6000 0.9450 0.0000 0.0000  -   -  -
P/RPS 3.59 4.03 1.86 0.00 0.00  -   -  -
  YoY % -10.92% 116.67% 0.00% 0.00% - - -
  Horiz. % 193.01% 216.67% 100.00% - - - -
P/EPS 24.05 32.29 14.36 0.00 0.00  -   -  -
  YoY % -25.52% 124.86% 0.00% 0.00% - - -
  Horiz. % 167.48% 224.86% 100.00% - - - -
EY 4.16 3.10 6.96 0.00 0.00  -   -  -
  YoY % 34.19% -55.46% 0.00% 0.00% - - -
  Horiz. % 59.77% 44.54% 100.00% - - - -
DY 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
P/NAPS 6.04 7.22 3.38 0.00 0.00  -   -  -
  YoY % -16.34% 113.61% 0.00% 0.00% - - -
  Horiz. % 178.70% 213.61% 100.00% - - - -
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/01/13 31/01/11 31/01/10  -   -  CAGR
Date 25/02/15 19/02/14 19/03/13 - -  -   -  -
Price 1.5000 2.8000 1.0100 0.0000 0.0000  -   -  -
P/RPS 3.72 4.34 1.98 0.00 0.00  -   -  -
  YoY % -14.29% 119.19% 0.00% 0.00% - - -
  Horiz. % 187.88% 219.19% 100.00% - - - -
P/EPS 24.88 34.77 15.35 0.00 0.00  -   -  -
  YoY % -28.44% 126.51% 0.00% 0.00% - - -
  Horiz. % 162.08% 226.51% 100.00% - - - -
EY 4.02 2.88 6.51 0.00 0.00  -   -  -
  YoY % 39.58% -55.76% 0.00% 0.00% - - -
  Horiz. % 61.75% 44.24% 100.00% - - - -
DY 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
P/NAPS 6.25 7.78 3.61 0.00 0.00  -   -  -
  YoY % -19.67% 115.51% 0.00% 0.00% - - -
  Horiz. % 173.13% 215.51% 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
 
 

304  570  581 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PEKAT 0.815+0.495 
 SANICHI 0.065-0.015 
 SAUDEE 0.16+0.01 
 FOCUS 0.0450.00 
 SERBADK 0.595-0.03 
 BSTEAD 0.74+0.12 
 AVI 0.13-0.01 
 ASB 0.16+0.005 
 HSI-HGN 0.05-0.01 
 KNM 0.180.00 

FEATURED POSTS

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