Highlights

[BOILERM] YoY Cumulative 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 -     89.05%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/14 30/09/13 31/10/12 31/10/11 31/10/10  -   -  CAGR
Revenue 142,028 106,824 87,250 71,718 0  -   -  -
  YoY % 32.96% 22.43% 21.66% 0.00% - - -
  Horiz. % 198.04% 148.95% 121.66% 100.00% - - -
PBT 29,203 18,167 14,514 9,468 0  -   -  -
  YoY % 60.75% 25.17% 53.30% 0.00% - - -
  Horiz. % 308.44% 191.88% 153.30% 100.00% - - -
Tax -7,731 -4,679 -3,840 -2,245 0  -   -  -
  YoY % -65.23% -21.85% -71.05% 0.00% - - -
  Horiz. % 344.37% 208.42% 171.05% 100.00% - - -
NP 21,472 13,488 10,674 7,223 0  -   -  -
  YoY % 59.19% 26.36% 47.78% 0.00% - - -
  Horiz. % 297.27% 186.74% 147.78% 100.00% - - -
NP to SH 21,472 13,488 10,674 6,855 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 120,556 93,336 76,576 64,495 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 - - - 3,060 -  -   -  -
  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 18.49 % 15.84 % 15.32 % 15.56 % - %  -  %  -  % -
  YoY % 16.73% 3.39% -1.54% 0.00% - - -
  Horiz. % 118.83% 101.80% 98.46% 100.00% - - -
Per Share
30/09/14 30/09/13 31/10/12 31/10/11 31/10/10  -   -  CAGR
RPS 55.05 41.40 33.82 29.29 -  -   -  -
  YoY % 32.97% 22.41% 15.47% 0.00% - - -
  Horiz. % 187.95% 141.35% 115.47% 100.00% - - -
EPS 8.32 5.23 4.14 2.80 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 1.25 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 27.52 20.70 16.91 13.90 -  -   -  -
  YoY % 32.95% 22.41% 21.65% 0.00% - - -
  Horiz. % 197.99% 148.92% 121.65% 100.00% - - -
EPS 4.16 2.61 2.07 1.33 0.00  -   -  -
  YoY % 59.39% 26.09% 55.64% 0.00% - - -
  Horiz. % 312.78% 196.24% 155.64% 100.00% - - -
DPS 0.00 0.00 0.00 0.59 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 6.47 4.25 2.60 2.24 0.00  -   -  -
  YoY % 52.24% 63.46% 16.07% 0.00% - - -
  Horiz. % 288.84% 189.73% 116.07% 100.00% - - -
P/EPS 42.78 33.67 21.27 23.39 0.00  -   -  -
  YoY % 27.06% 58.30% -9.06% 0.00% - - -
  Horiz. % 182.90% 143.95% 90.94% 100.00% - - -
EY 2.34 2.97 4.70 4.27 0.00  -   -  -
  YoY % -21.21% -36.81% 10.07% 0.00% - - -
  Horiz. % 54.80% 69.56% 110.07% 100.00% - - -
DY 0.00 0.00 0.00 1.91 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 2.96 5.80 2.57 2.88 0.00  -   -  -
  YoY % -48.97% 125.68% -10.76% 0.00% - - -
  Horiz. % 102.78% 201.39% 89.24% 100.00% - - -
P/EPS 19.59 45.91 21.03 30.18 0.00  -   -  -
  YoY % -57.33% 118.31% -30.32% 0.00% - - -
  Horiz. % 64.91% 152.12% 69.68% 100.00% - - -
EY 5.11 2.18 4.76 3.31 0.00  -   -  -
  YoY % 134.40% -54.20% 43.81% 0.00% - - -
  Horiz. % 154.38% 65.86% 143.81% 100.00% - - -
DY 0.00 0.00 0.00 1.48 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.
 


 

216  249  481  1327 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.03+0.005 
 DGB 0.135+0.005 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-C7K 0.285+0.01 
 XDL 0.165+0.005 
 XDL-WD 0.0150.00 
 SUPERMX 1.61+0.09 
 COMCORP 0.225+0.135 
 HSI-H8K 0.18-0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers