Highlights

[BOILERM] YoY Cumulative 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 -     96.47%    YoY -     55.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10  -  CAGR
Revenue 129,155 142,028 106,824 87,250 71,718 0  -  -
  YoY % -9.06% 32.96% 22.43% 21.66% 0.00% - -
  Horiz. % 180.09% 198.04% 148.95% 121.66% 100.00% - -
PBT 25,566 29,203 18,167 14,514 9,468 0  -  -
  YoY % -12.45% 60.75% 25.17% 53.30% 0.00% - -
  Horiz. % 270.03% 308.44% 191.88% 153.30% 100.00% - -
Tax -6,009 -7,731 -4,679 -3,840 -2,245 0  -  -
  YoY % 22.27% -65.23% -21.85% -71.05% 0.00% - -
  Horiz. % 267.66% 344.37% 208.42% 171.05% 100.00% - -
NP 19,557 21,472 13,488 10,674 7,223 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 19,557 21,472 13,488 10,674 6,855 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 109,598 120,556 93,336 76,576 64,495 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 - - - - 3,060 -  -  -
  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 14.58 % 18.49 % 15.84 % 15.32 % 15.56 % - %  -  % -
  YoY % -21.15% 16.73% 3.39% -1.54% 0.00% - -
  Horiz. % 93.70% 118.83% 101.80% 98.46% 100.00% - -
Per Share
30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10  -  CAGR
RPS 25.03 55.05 41.40 33.82 29.29 -  -  -
  YoY % -54.53% 32.97% 22.41% 15.47% 0.00% - -
  Horiz. % 85.46% 187.95% 141.35% 115.47% 100.00% - -
EPS 3.79 8.32 5.23 4.14 2.80 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 1.25 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 25.03 27.52 20.70 16.91 13.90 -  -  -
  YoY % -9.05% 32.95% 22.41% 21.65% 0.00% - -
  Horiz. % 180.07% 197.99% 148.92% 121.65% 100.00% - -
EPS 3.79 4.16 2.61 2.07 1.33 0.00  -  -
  YoY % -8.89% 59.39% 26.09% 55.64% 0.00% - -
  Horiz. % 284.96% 312.78% 196.24% 155.64% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.59 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 4.39 6.47 4.25 2.60 2.24 0.00  -  -
  YoY % -32.15% 52.24% 63.46% 16.07% 0.00% - -
  Horiz. % 195.98% 288.84% 189.73% 116.07% 100.00% - -
P/EPS 29.02 42.78 33.67 21.27 23.39 0.00  -  -
  YoY % -32.16% 27.06% 58.30% -9.06% 0.00% - -
  Horiz. % 124.07% 182.90% 143.95% 90.94% 100.00% - -
EY 3.45 2.34 2.97 4.70 4.27 0.00  -  -
  YoY % 47.44% -21.21% -36.81% 10.07% 0.00% - -
  Horiz. % 80.80% 54.80% 69.56% 110.07% 100.00% - -
DY 0.00 0.00 0.00 0.00 1.91 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 4.47 2.96 5.80 2.57 2.88 0.00  -  -
  YoY % 51.01% -48.97% 125.68% -10.76% 0.00% - -
  Horiz. % 155.21% 102.78% 201.39% 89.24% 100.00% - -
P/EPS 29.55 19.59 45.91 21.03 30.18 0.00  -  -
  YoY % 50.84% -57.33% 118.31% -30.32% 0.00% - -
  Horiz. % 97.91% 64.91% 152.12% 69.68% 100.00% - -
EY 3.38 5.11 2.18 4.76 3.31 0.00  -  -
  YoY % -33.86% 134.40% -54.20% 43.81% 0.00% - -
  Horiz. % 102.11% 154.38% 65.86% 143.81% 100.00% - -
DY 0.00 0.00 0.00 0.00 1.48 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers