Highlights

[BOILERM] YoY Cumulative Quarter Result on 2013-01-31 [#3]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 19-Mar-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Jan-2013  [#3]
Profit Trend QoQ -     59.04%    YoY -     51.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 31/01/10  -  CAGR
Revenue 192,633 208,158 166,481 131,281 88,263 0  -  -
  YoY % -7.46% 25.03% 26.81% 48.74% 0.00% - -
  Horiz. % 218.25% 235.84% 188.62% 148.74% 100.00% - -
PBT 32,922 41,841 27,983 22,583 13,506 0  -  -
  YoY % -21.32% 49.52% 23.91% 67.21% 0.00% - -
  Horiz. % 243.76% 309.80% 207.19% 167.21% 100.00% - -
Tax -6,775 -10,728 -7,208 -5,607 -2,914 0  -  -
  YoY % 36.85% -48.83% -28.55% -92.42% 0.00% - -
  Horiz. % 232.50% 368.15% 247.36% 192.42% 100.00% - -
NP 26,147 31,113 20,775 16,976 10,592 0  -  -
  YoY % -15.96% 49.76% 22.38% 60.27% 0.00% - -
  Horiz. % 246.86% 293.74% 196.14% 160.27% 100.00% - -
NP to SH 26,147 31,113 20,775 16,976 15,449 0  -  -
  YoY % -15.96% 49.76% 22.38% 9.88% 0.00% - -
  Horiz. % 169.25% 201.39% 134.47% 109.88% 100.00% - -
Tax Rate 20.58 % 25.64 % 25.76 % 24.83 % 21.58 % - %  -  % -
  YoY % -19.73% -0.47% 3.75% 15.06% 0.00% - -
  Horiz. % 95.37% 118.81% 119.37% 115.06% 100.00% - -
Total Cost 166,486 177,045 145,706 114,305 77,671 0  -  -
  YoY % -5.96% 21.51% 27.47% 47.17% 0.00% - -
  Horiz. % 214.35% 227.94% 187.59% 147.17% 100.00% - -
Net Worth 149,639 123,839 92,880 72,240 42,281 -  -  -
  YoY % 20.83% 33.33% 28.57% 70.85% 0.00% - -
  Horiz. % 353.91% 292.89% 219.67% 170.85% 100.00% - -
Dividend
31/12/15 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% 0.00% - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 31/01/10  -  CAGR
Net Worth 149,639 123,839 92,880 72,240 42,281 -  -  -
  YoY % 20.83% 33.33% 28.57% 70.85% 0.00% - -
  Horiz. % 353.91% 292.89% 219.67% 170.85% 100.00% - -
NOSH 516,000 516,000 258,000 258,000 325,242 -  -  -
  YoY % 0.00% 100.00% 0.00% -20.67% 0.00% - -
  Horiz. % 158.65% 158.65% 79.33% 79.33% 100.00% - -
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 31/01/10  -  CAGR
NP Margin 13.57 % 14.95 % 12.48 % 12.93 % 12.00 % - %  -  % -
  YoY % -9.23% 19.79% -3.48% 7.75% 0.00% - -
  Horiz. % 113.08% 124.58% 104.00% 107.75% 100.00% - -
ROE 17.47 % 25.12 % 22.37 % 23.50 % 36.54 % - %  -  % -
  YoY % -30.45% 12.29% -4.81% -35.69% 0.00% - -
  Horiz. % 47.81% 68.75% 61.22% 64.31% 100.00% - -
Per Share
31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 31/01/10  -  CAGR
RPS 37.33 40.34 64.53 50.88 27.14 -  -  -
  YoY % -7.46% -37.49% 26.83% 87.47% 0.00% - -
  Horiz. % 137.55% 148.64% 237.77% 187.47% 100.00% - -
EPS 5.07 9.39 8.05 6.58 4.75 0.00  -  -
  YoY % -46.01% 16.65% 22.34% 38.53% 0.00% - -
  Horiz. % 106.74% 197.68% 169.47% 138.53% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.2900 0.2400 0.3600 0.2800 0.1300 -  -  -
  YoY % 20.83% -33.33% 28.57% 115.38% 0.00% - -
  Horiz. % 223.08% 184.62% 276.92% 215.38% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 31/01/10  -  CAGR
RPS 37.33 40.34 32.26 25.44 17.11 -  -  -
  YoY % -7.46% 25.05% 26.81% 48.68% 0.00% - -
  Horiz. % 218.18% 235.77% 188.54% 148.68% 100.00% - -
EPS 5.07 9.39 4.03 3.29 2.99 0.00  -  -
  YoY % -46.01% 133.00% 22.49% 10.03% 0.00% - -
  Horiz. % 169.57% 314.05% 134.78% 110.03% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.2900 0.2400 0.1800 0.1400 0.0819 -  -  -
  YoY % 20.83% 33.33% 28.57% 70.94% 0.00% - -
  Horiz. % 354.09% 293.04% 219.78% 170.94% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 31/01/10  -  CAGR
Date 31/12/15 31/12/14 31/12/13 31/01/13 - -  -  -
Price 1.1600 1.4500 2.6000 0.9450 0.0000 0.0000  -  -
P/RPS 3.11 3.59 4.03 1.86 0.00 0.00  -  -
  YoY % -13.37% -10.92% 116.67% 0.00% 0.00% - -
  Horiz. % 167.20% 193.01% 216.67% 100.00% - - -
P/EPS 22.89 24.05 32.29 14.36 0.00 0.00  -  -
  YoY % -4.82% -25.52% 124.86% 0.00% 0.00% - -
  Horiz. % 159.40% 167.48% 224.86% 100.00% - - -
EY 4.37 4.16 3.10 6.96 0.00 0.00  -  -
  YoY % 5.05% 34.19% -55.46% 0.00% 0.00% - -
  Horiz. % 62.79% 59.77% 44.54% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 4.00 6.04 7.22 3.38 0.00 0.00  -  -
  YoY % -33.77% -16.34% 113.61% 0.00% 0.00% - -
  Horiz. % 118.34% 178.70% 213.61% 100.00% - - -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 31/01/10  -  CAGR
Date 24/02/16 25/02/15 19/02/14 19/03/13 - -  -  -
Price 1.0500 1.5000 2.8000 1.0100 0.0000 0.0000  -  -
P/RPS 2.81 3.72 4.34 1.98 0.00 0.00  -  -
  YoY % -24.46% -14.29% 119.19% 0.00% 0.00% - -
  Horiz. % 141.92% 187.88% 219.19% 100.00% - - -
P/EPS 20.72 24.88 34.77 15.35 0.00 0.00  -  -
  YoY % -16.72% -28.44% 126.51% 0.00% 0.00% - -
  Horiz. % 134.98% 162.08% 226.51% 100.00% - - -
EY 4.83 4.02 2.88 6.51 0.00 0.00  -  -
  YoY % 20.15% 39.58% -55.76% 0.00% 0.00% - -
  Horiz. % 74.19% 61.75% 44.24% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 3.62 6.25 7.78 3.61 0.00 0.00  -  -
  YoY % -42.08% -19.67% 115.51% 0.00% 0.00% - -
  Horiz. % 100.28% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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