Highlights

[BOILERM] YoY Quarter Result on 2013-03-31 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     7.22%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 CAGR
Revenue 67,476 69,717 75,539 34,553 43,116 - 31,892 16.44%
  YoY % -3.21% -7.71% 118.62% -19.86% 0.00% 0.00% -
  Horiz. % 211.58% 218.60% 236.86% 108.34% 135.19% 0.00% 100.00%
PBT 6,660 10,326 10,197 7,610 7,371 - 4,515 8.22%
  YoY % -35.50% 1.27% 33.99% 3.24% 0.00% 0.00% -
  Horiz. % 147.51% 228.70% 225.85% 168.55% 163.26% 0.00% 100.00%
Tax -1,917 -2,284 44 -852 711 - -1,220 9.61%
  YoY % 16.07% -5,290.91% 105.16% -219.83% 0.00% 0.00% -
  Horiz. % 157.13% 187.21% -3.61% 69.84% -58.28% 0.00% 100.00%
NP 4,743 8,042 10,241 6,758 8,082 - 3,295 7.68%
  YoY % -41.02% -21.47% 51.54% -16.38% 0.00% 0.00% -
  Horiz. % 143.95% 244.07% 310.80% 205.10% 245.28% 0.00% 100.00%
NP to SH 4,620 8,042 10,241 6,758 8,082 - 3,784 4.14%
  YoY % -42.55% -21.47% 51.54% -16.38% 0.00% 0.00% -
  Horiz. % 122.09% 212.53% 270.64% 178.59% 213.58% 0.00% 100.00%
Tax Rate 28.78 % 22.12 % -0.43 % 11.20 % -9.65 % - % 27.02 % 1.29%
  YoY % 30.11% 5,244.19% -103.84% 216.06% 0.00% 0.00% -
  Horiz. % 106.51% 81.87% -1.59% 41.45% -35.71% 0.00% 100.00%
Total Cost 62,733 61,675 65,298 27,795 35,034 - 28,597 17.30%
  YoY % 1.72% -5.55% 134.93% -20.66% 0.00% 0.00% -
  Horiz. % 219.37% 215.67% 228.34% 97.20% 122.51% 0.00% 100.00%
Net Worth 159,960 129,000 105,779 79,980 59,340 59,340 43,860 30.06%
  YoY % 24.00% 21.95% 32.26% 34.78% 0.00% 35.29% -
  Horiz. % 364.71% 294.12% 241.18% 182.35% 135.29% 135.29% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 CAGR
Div 7,740 9,030 7,740 5,160 3,870 - - -
  YoY % -14.29% 16.67% 50.00% 33.33% 0.00% 0.00% -
  Horiz. % 200.00% 233.33% 200.00% 133.33% 100.00% - -
Div Payout % 167.53 % 112.29 % 75.58 % 76.35 % 47.88 % - % - % -
  YoY % 49.19% 48.57% -1.01% 59.46% 0.00% 0.00% -
  Horiz. % 349.90% 234.52% 157.85% 159.46% 100.00% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 CAGR
Net Worth 159,960 129,000 105,779 79,980 59,340 59,340 43,860 30.06%
  YoY % 24.00% 21.95% 32.26% 34.78% 0.00% 35.29% -
  Horiz. % 364.71% 294.12% 241.18% 182.35% 135.29% 135.29% 100.00%
NOSH 516,000 516,000 258,000 258,000 258,000 258,000 258,000 15.12%
  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
31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 CAGR
NP Margin 7.03 % 11.54 % 13.56 % 19.56 % 18.74 % - % 10.33 % -7.52%
  YoY % -39.08% -14.90% -30.67% 4.38% 0.00% 0.00% -
  Horiz. % 68.05% 111.71% 131.27% 189.35% 181.41% 0.00% 100.00%
ROE 2.89 % 6.23 % 9.68 % 8.45 % 13.62 % - % 8.63 % -19.93%
  YoY % -53.61% -35.64% 14.56% -37.96% 0.00% 0.00% -
  Horiz. % 33.49% 72.19% 112.17% 97.91% 157.82% 0.00% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 CAGR
RPS 13.08 13.51 29.28 13.39 16.71 - 12.36 1.16%
  YoY % -3.18% -53.86% 118.67% -19.87% 0.00% 0.00% -
  Horiz. % 105.83% 109.30% 236.89% 108.33% 135.19% 0.00% 100.00%
EPS 0.90 1.56 3.97 2.62 3.13 - 1.47 -9.48%
  YoY % -42.31% -60.71% 51.53% -16.29% 0.00% 0.00% -
  Horiz. % 61.22% 106.12% 270.07% 178.23% 212.93% 0.00% 100.00%
DPS 1.50 1.75 3.00 2.00 1.50 - 0.00 -
  YoY % -14.29% -41.67% 50.00% 33.33% 0.00% 0.00% -
  Horiz. % 100.00% 116.67% 200.00% 133.33% 100.00% - -
NAPS 0.3100 0.2500 0.4100 0.3100 0.2300 0.2300 0.1700 12.98%
  YoY % 24.00% -39.02% 32.26% 34.78% 0.00% 35.29% -
  Horiz. % 182.35% 147.06% 241.18% 182.35% 135.29% 135.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 CAGR
RPS 13.08 13.51 14.64 6.70 8.36 - 6.18 16.45%
  YoY % -3.18% -7.72% 118.51% -19.86% 0.00% 0.00% -
  Horiz. % 211.65% 218.61% 236.89% 108.41% 135.28% 0.00% 100.00%
EPS 0.90 1.56 1.98 1.31 1.57 - 0.73 4.34%
  YoY % -42.31% -21.21% 51.15% -16.56% 0.00% 0.00% -
  Horiz. % 123.29% 213.70% 271.23% 179.45% 215.07% 0.00% 100.00%
DPS 1.50 1.75 1.50 1.00 0.75 - 0.00 -
  YoY % -14.29% 16.67% 50.00% 33.33% 0.00% 0.00% -
  Horiz. % 200.00% 233.33% 200.00% 133.33% 100.00% - -
NAPS 0.3100 0.2500 0.2050 0.1550 0.1150 0.1150 0.0850 30.06%
  YoY % 24.00% 21.95% 32.26% 34.78% 0.00% 35.29% -
  Horiz. % 364.71% 294.12% 241.18% 182.35% 135.29% 135.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/04/12 30/03/12 - -
Price 1.0200 1.4800 2.9500 0.9950 0.7650 0.7950 0.0000 -
P/RPS 7.80 10.95 10.08 7.43 4.58 0.00 0.00 -
  YoY % -28.77% 8.63% 35.67% 62.23% 0.00% 0.00% -
  Horiz. % 170.31% 239.08% 220.09% 162.23% 100.00% - -
P/EPS 113.92 94.96 74.32 37.99 24.42 0.00 0.00 -
  YoY % 19.97% 27.77% 95.63% 55.57% 0.00% 0.00% -
  Horiz. % 466.50% 388.86% 304.34% 155.57% 100.00% - -
EY 0.88 1.05 1.35 2.63 4.09 0.00 0.00 -
  YoY % -16.19% -22.22% -48.67% -35.70% 0.00% 0.00% -
  Horiz. % 21.52% 25.67% 33.01% 64.30% 100.00% - -
DY 1.47 1.18 1.02 2.01 1.96 0.00 0.00 -
  YoY % 24.58% 15.69% -49.25% 2.55% 0.00% 0.00% -
  Horiz. % 75.00% 60.20% 52.04% 102.55% 100.00% - -
P/NAPS 3.29 5.92 7.20 3.21 3.33 3.46 0.00 -
  YoY % -44.43% -17.78% 124.30% -3.60% -3.76% 0.00% -
  Horiz. % 95.09% 171.10% 208.09% 92.77% 96.24% 100.00% -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11 CAGR
Date 27/05/16 21/05/15 21/05/14 29/05/13 28/06/12 - 24/06/11 -
Price 1.0300 1.4800 3.0000 1.4000 0.7700 0.0000 0.6950 -
P/RPS 7.88 10.95 10.25 10.45 4.61 0.00 5.62 7.11%
  YoY % -28.04% 6.83% -1.91% 126.68% 0.00% 0.00% -
  Horiz. % 140.21% 194.84% 182.38% 185.94% 82.03% 0.00% 100.00%
P/EPS 115.04 94.96 75.58 53.45 24.58 0.00 47.39 19.74%
  YoY % 21.15% 25.64% 41.40% 117.45% 0.00% 0.00% -
  Horiz. % 242.75% 200.38% 159.49% 112.79% 51.87% 0.00% 100.00%
EY 0.87 1.05 1.32 1.87 4.07 0.00 2.11 -16.47%
  YoY % -17.14% -20.45% -29.41% -54.05% 0.00% 0.00% -
  Horiz. % 41.23% 49.76% 62.56% 88.63% 192.89% 0.00% 100.00%
DY 1.46 1.18 1.00 1.43 1.95 0.00 0.00 -
  YoY % 23.73% 18.00% -30.07% -26.67% 0.00% 0.00% -
  Horiz. % 74.87% 60.51% 51.28% 73.33% 100.00% - -
P/NAPS 3.32 5.92 7.32 4.52 3.35 0.00 4.09 -4.15%
  YoY % -43.92% -19.13% 61.95% 34.93% 0.00% 0.00% -
  Horiz. % 81.17% 144.74% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
4. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
5. Bitcoin extends downtrend, falls 12.1% to US$47,176 Good Articles to Share
6. Hawkish Fed boosts value stocks’ appeal for some investors Good Articles to Share
7. Vietnam’s EV maker VinFast plans US IPO in second half of 2022 Good Articles to Share
8. “Don’t panic over Omicron”: WHO says there is much to learn about the new variant Good Articles to Share
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS