Highlights

[BOILERM] YoY 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 -     -10.95%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/14 30/09/13 31/10/12 31/10/11 31/10/10  -   -  CAGR
Revenue 67,886 55,294 45,203 36,571 0  -   -  -
  YoY % 22.77% 22.32% 23.60% 0.00% - - -
  Horiz. % 185.63% 151.20% 123.60% 100.00% - - -
PBT 15,484 9,646 7,161 4,629 0  -   -  -
  YoY % 60.52% 34.70% 54.70% 0.00% - - -
  Horiz. % 334.50% 208.38% 154.70% 100.00% - - -
Tax -4,089 -2,496 -1,920 -958 0  -   -  -
  YoY % -63.82% -30.00% -100.42% 0.00% - - -
  Horiz. % 426.83% 260.54% 200.42% 100.00% - - -
NP 11,395 7,150 5,241 3,671 0  -   -  -
  YoY % 59.37% 36.42% 42.77% 0.00% - - -
  Horiz. % 310.41% 194.77% 142.77% 100.00% - - -
NP to SH 11,395 7,150 5,241 3,229 0  -   -  -
  YoY % 59.37% 36.42% 62.31% 0.00% - - -
  Horiz. % 352.90% 221.43% 162.31% 100.00% - - -
Tax Rate 26.41 % 25.88 % 26.81 % 20.70 % - %  -  %  -  % -
  YoY % 2.05% -3.47% 29.52% 0.00% - - -
  Horiz. % 127.58% 125.02% 129.52% 100.00% - - -
Total Cost 56,491 48,144 39,962 32,900 0  -   -  -
  YoY % 17.34% 20.47% 21.47% 0.00% - - -
  Horiz. % 171.71% 146.33% 121.47% 100.00% - - -
Net Worth 116,099 85,140 69,660 40,930 -  -   -  -
  YoY % 36.36% 22.22% 70.19% 0.00% - - -
  Horiz. % 283.65% 208.01% 170.19% 100.00% - - -
Dividend
30/09/14 30/09/13 31/10/12 31/10/11 31/10/10  -   -  CAGR
Div - - - - -  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - %  -  %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
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 40,930 -  -   -  -
  YoY % 36.36% 22.22% 70.19% 0.00% - - -
  Horiz. % 283.65% 208.01% 170.19% 100.00% - - -
NOSH 258,000 258,000 258,000 227,394 -  -   -  -
  YoY % 0.00% 0.00% 13.46% 0.00% - - -
  Horiz. % 113.46% 113.46% 113.46% 100.00% - - -
Ratio Analysis
30/09/14 30/09/13 31/10/12 31/10/11 31/10/10  -   -  CAGR
NP Margin 16.79 % 12.93 % 11.59 % 10.04 % - %  -  %  -  % -
  YoY % 29.85% 11.56% 15.44% 0.00% - - -
  Horiz. % 167.23% 128.78% 115.44% 100.00% - - -
ROE 9.81 % 8.40 % 7.52 % 7.89 % - %  -  %  -  % -
  YoY % 16.79% 11.70% -4.69% 0.00% - - -
  Horiz. % 124.33% 106.46% 95.31% 100.00% - - -
Per Share
30/09/14 30/09/13 31/10/12 31/10/11 31/10/10  -   -  CAGR
RPS 26.31 21.43 17.52 16.08 -  -   -  -
  YoY % 22.77% 22.32% 8.96% 0.00% - - -
  Horiz. % 163.62% 133.27% 108.96% 100.00% - - -
EPS 4.42 2.77 2.03 1.42 0.00  -   -  -
  YoY % 59.57% 36.45% 42.96% 0.00% - - -
  Horiz. % 311.27% 195.07% 142.96% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
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 13.16 10.72 8.76 7.09 -  -   -  -
  YoY % 22.76% 22.37% 23.55% 0.00% - - -
  Horiz. % 185.61% 151.20% 123.55% 100.00% - - -
EPS 2.21 1.39 1.02 0.63 0.00  -   -  -
  YoY % 58.99% 36.27% 61.90% 0.00% - - -
  Horiz. % 350.79% 220.63% 161.90% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
NAPS 0.2250 0.1650 0.1350 0.0793 -  -   -  -
  YoY % 36.36% 22.22% 70.24% 0.00% - - -
  Horiz. % 283.73% 208.07% 170.24% 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 13.53 8.21 5.02 4.07 0.00  -   -  -
  YoY % 64.80% 63.55% 23.34% 0.00% - - -
  Horiz. % 332.43% 201.72% 123.34% 100.00% - - -
P/EPS 80.60 63.51 43.32 46.13 0.00  -   -  -
  YoY % 26.91% 46.61% -6.09% 0.00% - - -
  Horiz. % 174.72% 137.68% 93.91% 100.00% - - -
EY 1.24 1.57 2.31 2.17 0.00  -   -  -
  YoY % -21.02% -32.03% 6.45% 0.00% - - -
  Horiz. % 57.14% 72.35% 106.45% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
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 6.19 11.20 4.97 5.25 0.00  -   -  -
  YoY % -44.73% 125.35% -5.33% 0.00% - - -
  Horiz. % 117.90% 213.33% 94.67% 100.00% - - -
P/EPS 36.91 86.60 42.83 59.51 0.00  -   -  -
  YoY % -57.38% 102.19% -28.03% 0.00% - - -
  Horiz. % 62.02% 145.52% 71.97% 100.00% - - -
EY 2.71 1.15 2.33 1.68 0.00  -   -  -
  YoY % 135.65% -50.64% 38.69% 0.00% - - -
  Horiz. % 161.31% 68.45% 138.69% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
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.
 


 

174  122  408  1558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.02-0.005 
 NEXGRAM 0.010.00 
 TDM 0.265+0.02 
 KHEESAN 0.50+0.02 
 EKOVEST 0.805+0.005 
 RSAWIT 0.29+0.015 
 HSI-C7K 0.25+0.01 
 DOLPHIN 0.15+0.015 
 SAPNRG 0.2650.00 
 KNM-WB 0.07-0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers