Highlights

[BOILERM] YoY Quarter Result on 2013-06-30 [#1]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 20-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     -6.21%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 CAGR
Revenue 61,720 60,018 74,142 51,530 42,047 - 35,147 12.12%
  YoY % 2.84% -19.05% 43.88% 22.55% 0.00% 0.00% -
  Horiz. % 175.61% 170.76% 210.95% 146.61% 119.63% 0.00% 100.00%
PBT 8,665 10,268 13,719 8,521 7,353 - 4,839 12.57%
  YoY % -15.61% -25.15% 61.00% 15.88% 0.00% 0.00% -
  Horiz. % 179.07% 212.19% 283.51% 176.09% 151.95% 0.00% 100.00%
Tax -2,067 -2,444 -3,642 -2,183 -1,920 - -1,287 10.11%
  YoY % 15.43% 32.89% -66.83% -13.70% 0.00% 0.00% -
  Horiz. % 160.61% 189.90% 282.98% 169.62% 149.18% 0.00% 100.00%
NP 6,598 7,824 10,077 6,338 5,433 - 3,552 13.41%
  YoY % -15.67% -22.36% 58.99% 16.66% 0.00% 0.00% -
  Horiz. % 185.75% 220.27% 283.70% 178.43% 152.96% 0.00% 100.00%
NP to SH 6,435 7,824 10,077 6,338 5,433 - 3,626 12.36%
  YoY % -17.75% -22.36% 58.99% 16.66% 0.00% 0.00% -
  Horiz. % 177.47% 215.77% 277.91% 174.79% 149.83% 0.00% 100.00%
Tax Rate 23.85 % 23.80 % 26.55 % 25.62 % 26.11 % - % 26.60 % -2.19%
  YoY % 0.21% -10.36% 3.63% -1.88% 0.00% 0.00% -
  Horiz. % 89.66% 89.47% 99.81% 96.32% 98.16% 0.00% 100.00%
Total Cost 55,122 52,194 64,065 45,192 36,614 - 31,595 11.98%
  YoY % 5.61% -18.53% 41.76% 23.43% 0.00% 0.00% -
  Horiz. % 174.46% 165.20% 202.77% 143.04% 115.89% 0.00% 100.00%
Net Worth 165,119 139,320 116,099 85,140 64,500 - 46,440 29.41%
  YoY % 18.52% 20.00% 36.36% 32.00% 0.00% 0.00% -
  Horiz. % 355.56% 300.00% 250.00% 183.33% 138.89% 0.00% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 CAGR
Div - - - - - - 3,225 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 88.94 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 CAGR
Net Worth 165,119 139,320 116,099 85,140 64,500 - 46,440 29.41%
  YoY % 18.52% 20.00% 36.36% 32.00% 0.00% 0.00% -
  Horiz. % 355.56% 300.00% 250.00% 183.33% 138.89% 0.00% 100.00%
NOSH 516,000 516,000 258,000 258,000 258,000 258,000 258,000 15.13%
  YoY % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 CAGR
NP Margin 10.69 % 13.04 % 13.59 % 12.30 % 12.92 % - % 10.11 % 1.14%
  YoY % -18.02% -4.05% 10.49% -4.80% 0.00% 0.00% -
  Horiz. % 105.74% 128.98% 134.42% 121.66% 127.79% 0.00% 100.00%
ROE 3.90 % 5.62 % 8.68 % 7.44 % 8.42 % - % 7.81 % -13.16%
  YoY % -30.60% -35.25% 16.67% -11.64% 0.00% 0.00% -
  Horiz. % 49.94% 71.96% 111.14% 95.26% 107.81% 0.00% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 CAGR
RPS 11.96 11.63 28.74 19.97 16.30 - 13.62 -2.61%
  YoY % 2.84% -59.53% 43.92% 22.52% 0.00% 0.00% -
  Horiz. % 87.81% 85.39% 211.01% 146.62% 119.68% 0.00% 100.00%
EPS 1.25 1.52 3.91 2.46 2.11 - 1.38 -1.99%
  YoY % -17.76% -61.13% 58.94% 16.59% 0.00% 0.00% -
  Horiz. % 90.58% 110.14% 283.33% 178.26% 152.90% 0.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 - 1.25 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.3200 0.2700 0.4500 0.3300 0.2500 - 0.1800 12.40%
  YoY % 18.52% -40.00% 36.36% 32.00% 0.00% 0.00% -
  Horiz. % 177.78% 150.00% 250.00% 183.33% 138.89% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 CAGR
RPS 11.96 11.63 14.37 9.99 8.15 - 6.81 12.13%
  YoY % 2.84% -19.07% 43.84% 22.58% 0.00% 0.00% -
  Horiz. % 175.62% 170.78% 211.01% 146.70% 119.68% 0.00% 100.00%
EPS 1.25 1.52 1.95 1.23 1.05 - 0.70 12.51%
  YoY % -17.76% -22.05% 58.54% 17.14% 0.00% 0.00% -
  Horiz. % 178.57% 217.14% 278.57% 175.71% 150.00% 0.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 - 0.63 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.3200 0.2700 0.2250 0.1650 0.1250 - 0.0900 29.41%
  YoY % 18.52% 20.00% 36.36% 32.00% 0.00% 0.00% -
  Horiz. % 355.56% 300.00% 250.00% 183.33% 138.89% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 31/07/12 29/06/12 29/07/11 -
Price 1.0200 1.4600 2.9900 1.3900 0.7700 0.7800 0.6500 -
P/RPS 8.53 12.55 10.40 6.96 4.72 0.00 4.77 12.54%
  YoY % -32.03% 20.67% 49.43% 47.46% 0.00% 0.00% -
  Horiz. % 178.83% 263.10% 218.03% 145.91% 98.95% 0.00% 100.00%
P/EPS 81.79 96.29 76.55 56.58 36.57 0.00 46.25 12.28%
  YoY % -15.06% 25.79% 35.30% 54.72% 0.00% 0.00% -
  Horiz. % 176.84% 208.19% 165.51% 122.34% 79.07% 0.00% 100.00%
EY 1.22 1.04 1.31 1.77 2.73 0.00 2.16 -10.96%
  YoY % 17.31% -20.61% -25.99% -35.16% 0.00% 0.00% -
  Horiz. % 56.48% 48.15% 60.65% 81.94% 126.39% 0.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.92 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 3.19 5.41 6.64 4.21 3.08 0.00 3.61 -2.48%
  YoY % -41.04% -18.52% 57.72% 36.69% 0.00% 0.00% -
  Horiz. % 88.37% 149.86% 183.93% 116.62% 85.32% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 CAGR
Date 17/08/16 19/08/15 19/08/14 20/08/13 13/09/12 - 23/09/11 -
Price 1.0300 1.1600 3.3500 1.7500 0.8300 0.0000 0.5950 -
P/RPS 8.61 9.97 11.66 8.76 5.09 0.00 4.37 14.78%
  YoY % -13.64% -14.49% 33.11% 72.10% 0.00% 0.00% -
  Horiz. % 197.03% 228.15% 266.82% 200.46% 116.48% 0.00% 100.00%
P/EPS 82.59 76.50 85.77 71.24 39.41 0.00 42.34 14.54%
  YoY % 7.96% -10.81% 20.40% 80.77% 0.00% 0.00% -
  Horiz. % 195.06% 180.68% 202.57% 168.26% 93.08% 0.00% 100.00%
EY 1.21 1.31 1.17 1.40 2.54 0.00 2.36 -12.70%
  YoY % -7.63% 11.97% -16.43% -44.88% 0.00% 0.00% -
  Horiz. % 51.27% 55.51% 49.58% 59.32% 107.63% 0.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.10 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 3.22 4.30 7.44 5.30 3.32 0.00 3.31 -0.56%
  YoY % -25.12% -42.20% 40.38% 59.64% 0.00% 0.00% -
  Horiz. % 97.28% 129.91% 224.77% 160.12% 100.30% 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.
 


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
 
 

597  345  528  615 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MCT 0.20+0.01 
 KANGER 0.300.00 
 ABLEGRP 0.175+0.03 
 CME 0.1150.00 
 RSAWIT 0.31+0.035 
 HBGLOB 0.21+0.01 
 TDM 0.265+0.035 
 JTIASA 0.83+0.125 
 MTRONIC 0.08+0.01 
 EKOVEST 0.565-0.015 

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