Highlights

[BOILERM] YoY Quarter Result on 2012-03-31 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 30/04/10  -  CAGR
Revenue 75,539 34,553 43,116 - 31,892 0  -  -
  YoY % 118.62% -19.86% 0.00% 0.00% 0.00% - -
  Horiz. % 236.86% 108.34% 135.19% 0.00% 100.00% - -
PBT 10,197 7,610 7,371 - 4,515 0  -  -
  YoY % 33.99% 3.24% 0.00% 0.00% 0.00% - -
  Horiz. % 225.85% 168.55% 163.26% 0.00% 100.00% - -
Tax 44 -852 711 - -1,220 0  -  -
  YoY % 105.16% -219.83% 0.00% 0.00% 0.00% - -
  Horiz. % -3.61% 69.84% -58.28% 0.00% 100.00% - -
NP 10,241 6,758 8,082 - 3,295 0  -  -
  YoY % 51.54% -16.38% 0.00% 0.00% 0.00% - -
  Horiz. % 310.80% 205.10% 245.28% 0.00% 100.00% - -
NP to SH 10,241 6,758 8,082 - 3,784 0  -  -
  YoY % 51.54% -16.38% 0.00% 0.00% 0.00% - -
  Horiz. % 270.64% 178.59% 213.58% 0.00% 100.00% - -
Tax Rate -0.43 % 11.20 % -9.65 % - % 27.02 % - %  -  % -
  YoY % -103.84% 216.06% 0.00% 0.00% 0.00% - -
  Horiz. % -1.59% 41.45% -35.71% 0.00% 100.00% - -
Total Cost 65,298 27,795 35,034 - 28,597 0  -  -
  YoY % 134.93% -20.66% 0.00% 0.00% 0.00% - -
  Horiz. % 228.34% 97.20% 122.51% 0.00% 100.00% - -
Net Worth 105,779 79,980 59,340 59,340 43,860 -  -  -
  YoY % 32.26% 34.78% 0.00% 35.29% 0.00% - -
  Horiz. % 241.18% 182.35% 135.29% 135.29% 100.00% - -
Dividend
31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 30/04/10  -  CAGR
Div 7,740 5,160 3,870 - - -  -  -
  YoY % 50.00% 33.33% 0.00% 0.00% 0.00% - -
  Horiz. % 200.00% 133.33% 100.00% - - - -
Div Payout % 75.58 % 76.35 % 47.88 % - % - % - %  -  % -
  YoY % -1.01% 59.46% 0.00% 0.00% 0.00% - -
  Horiz. % 157.85% 159.46% 100.00% - - - -
Equity
31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 30/04/10  -  CAGR
Net Worth 105,779 79,980 59,340 59,340 43,860 -  -  -
  YoY % 32.26% 34.78% 0.00% 35.29% 0.00% - -
  Horiz. % 241.18% 182.35% 135.29% 135.29% 100.00% - -
NOSH 258,000 258,000 258,000 258,000 258,000 -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% - -
Ratio Analysis
31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 30/04/10  -  CAGR
NP Margin 13.56 % 19.56 % 18.74 % - % 10.33 % - %  -  % -
  YoY % -30.67% 4.38% 0.00% 0.00% 0.00% - -
  Horiz. % 131.27% 189.35% 181.41% 0.00% 100.00% - -
ROE 9.68 % 8.45 % 13.62 % - % 8.63 % - %  -  % -
  YoY % 14.56% -37.96% 0.00% 0.00% 0.00% - -
  Horiz. % 112.17% 97.91% 157.82% 0.00% 100.00% - -
Per Share
31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 30/04/10  -  CAGR
RPS 29.28 13.39 16.71 - 12.36 -  -  -
  YoY % 118.67% -19.87% 0.00% 0.00% 0.00% - -
  Horiz. % 236.89% 108.33% 135.19% 0.00% 100.00% - -
EPS 3.97 2.62 3.13 - 1.47 0.00  -  -
  YoY % 51.53% -16.29% 0.00% 0.00% 0.00% - -
  Horiz. % 270.07% 178.23% 212.93% 0.00% 100.00% - -
DPS 3.00 2.00 1.50 - 0.00 0.00  -  -
  YoY % 50.00% 33.33% 0.00% 0.00% 0.00% - -
  Horiz. % 200.00% 133.33% 100.00% - - - -
NAPS 0.4100 0.3100 0.2300 0.2300 0.1700 0.0000  -  -
  YoY % 32.26% 34.78% 0.00% 35.29% 0.00% - -
  Horiz. % 241.18% 182.35% 135.29% 135.29% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 30/04/10  -  CAGR
RPS 14.64 6.70 8.36 - 6.18 -  -  -
  YoY % 118.51% -19.86% 0.00% 0.00% 0.00% - -
  Horiz. % 236.89% 108.41% 135.28% 0.00% 100.00% - -
EPS 1.98 1.31 1.57 - 0.73 0.00  -  -
  YoY % 51.15% -16.56% 0.00% 0.00% 0.00% - -
  Horiz. % 271.23% 179.45% 215.07% 0.00% 100.00% - -
DPS 1.50 1.00 0.75 - 0.00 0.00  -  -
  YoY % 50.00% 33.33% 0.00% 0.00% 0.00% - -
  Horiz. % 200.00% 133.33% 100.00% - - - -
NAPS 0.2050 0.1550 0.1150 0.1150 0.0850 0.0000  -  -
  YoY % 32.26% 34.78% 0.00% 35.29% 0.00% - -
  Horiz. % 241.18% 182.35% 135.29% 135.29% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 30/04/10  -  CAGR
Date 31/03/14 29/03/13 30/04/12 30/03/12 - -  -  -
Price 2.9500 0.9950 0.7650 0.7950 0.0000 0.0000  -  -
P/RPS 10.08 7.43 4.58 0.00 0.00 0.00  -  -
  YoY % 35.67% 62.23% 0.00% 0.00% 0.00% - -
  Horiz. % 220.09% 162.23% 100.00% - - - -
P/EPS 74.32 37.99 24.42 0.00 0.00 0.00  -  -
  YoY % 95.63% 55.57% 0.00% 0.00% 0.00% - -
  Horiz. % 304.34% 155.57% 100.00% - - - -
EY 1.35 2.63 4.09 0.00 0.00 0.00  -  -
  YoY % -48.67% -35.70% 0.00% 0.00% 0.00% - -
  Horiz. % 33.01% 64.30% 100.00% - - - -
DY 1.02 2.01 1.96 0.00 0.00 0.00  -  -
  YoY % -49.25% 2.55% 0.00% 0.00% 0.00% - -
  Horiz. % 52.04% 102.55% 100.00% - - - -
P/NAPS 7.20 3.21 3.33 3.46 0.00 0.00  -  -
  YoY % 124.30% -3.60% -3.76% 0.00% 0.00% - -
  Horiz. % 208.09% 92.77% 96.24% 100.00% - - -
Price Multiplier on Announcement Date
31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 30/04/10  -  CAGR
Date 21/05/14 29/05/13 28/06/12 - 24/06/11 -  -  -
Price 3.0000 1.4000 0.7700 0.0000 0.6950 0.0000  -  -
P/RPS 10.25 10.45 4.61 0.00 5.62 0.00  -  -
  YoY % -1.91% 126.68% 0.00% 0.00% 0.00% - -
  Horiz. % 182.38% 185.94% 82.03% 0.00% 100.00% - -
P/EPS 75.58 53.45 24.58 0.00 47.39 0.00  -  -
  YoY % 41.40% 117.45% 0.00% 0.00% 0.00% - -
  Horiz. % 159.49% 112.79% 51.87% 0.00% 100.00% - -
EY 1.32 1.87 4.07 0.00 2.11 0.00  -  -
  YoY % -29.41% -54.05% 0.00% 0.00% 0.00% - -
  Horiz. % 62.56% 88.63% 192.89% 0.00% 100.00% - -
DY 1.00 1.43 1.95 0.00 0.00 0.00  -  -
  YoY % -30.07% -26.67% 0.00% 0.00% 0.00% - -
  Horiz. % 51.28% 73.33% 100.00% - - - -
P/NAPS 7.32 4.52 3.35 0.00 4.09 0.00  -  -
  YoY % 61.95% 34.93% 0.00% 0.00% 0.00% - -
  Horiz. % 178.97% 110.51% 81.91% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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