Highlights

[BOILERM] YoY 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 -     -3.53%    YoY -     62.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10  -  CAGR
Revenue 69,137 67,886 55,294 45,203 36,571 0  -  -
  YoY % 1.84% 22.77% 22.32% 23.60% 0.00% - -
  Horiz. % 189.05% 185.63% 151.20% 123.60% 100.00% - -
PBT 15,298 15,484 9,646 7,161 4,629 0  -  -
  YoY % -1.20% 60.52% 34.70% 54.70% 0.00% - -
  Horiz. % 330.48% 334.50% 208.38% 154.70% 100.00% - -
Tax -3,565 -4,089 -2,496 -1,920 -958 0  -  -
  YoY % 12.81% -63.82% -30.00% -100.42% 0.00% - -
  Horiz. % 372.13% 426.83% 260.54% 200.42% 100.00% - -
NP 11,733 11,395 7,150 5,241 3,671 0  -  -
  YoY % 2.97% 59.37% 36.42% 42.77% 0.00% - -
  Horiz. % 319.61% 310.41% 194.77% 142.77% 100.00% - -
NP to SH 11,733 11,395 7,150 5,241 3,229 0  -  -
  YoY % 2.97% 59.37% 36.42% 62.31% 0.00% - -
  Horiz. % 363.36% 352.90% 221.43% 162.31% 100.00% - -
Tax Rate 23.30 % 26.41 % 25.88 % 26.81 % 20.70 % - %  -  % -
  YoY % -11.78% 2.05% -3.47% 29.52% 0.00% - -
  Horiz. % 112.56% 127.58% 125.02% 129.52% 100.00% - -
Total Cost 57,404 56,491 48,144 39,962 32,900 0  -  -
  YoY % 1.62% 17.34% 20.47% 21.47% 0.00% - -
  Horiz. % 174.48% 171.71% 146.33% 121.47% 100.00% - -
Net Worth 134,159 116,099 85,140 69,660 40,930 -  -  -
  YoY % 15.56% 36.36% 22.22% 70.19% 0.00% - -
  Horiz. % 327.77% 283.65% 208.01% 170.19% 100.00% - -
Dividend
30/09/15 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% 0.00% - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
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 40,930 -  -  -
  YoY % 15.56% 36.36% 22.22% 70.19% 0.00% - -
  Horiz. % 327.77% 283.65% 208.01% 170.19% 100.00% - -
NOSH 516,000 258,000 258,000 258,000 227,394 -  -  -
  YoY % 100.00% 0.00% 0.00% 13.46% 0.00% - -
  Horiz. % 226.92% 113.46% 113.46% 113.46% 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 16.97 % 16.79 % 12.93 % 11.59 % 10.04 % - %  -  % -
  YoY % 1.07% 29.85% 11.56% 15.44% 0.00% - -
  Horiz. % 169.02% 167.23% 128.78% 115.44% 100.00% - -
ROE 8.75 % 9.81 % 8.40 % 7.52 % 7.89 % - %  -  % -
  YoY % -10.81% 16.79% 11.70% -4.69% 0.00% - -
  Horiz. % 110.90% 124.33% 106.46% 95.31% 100.00% - -
Per Share
30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10  -  CAGR
RPS 13.40 26.31 21.43 17.52 16.08 -  -  -
  YoY % -49.07% 22.77% 22.32% 8.96% 0.00% - -
  Horiz. % 83.33% 163.62% 133.27% 108.96% 100.00% - -
EPS 2.27 4.42 2.77 2.03 1.42 0.00  -  -
  YoY % -48.64% 59.57% 36.45% 42.96% 0.00% - -
  Horiz. % 159.86% 311.27% 195.07% 142.96% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
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 13.40 13.16 10.72 8.76 7.09 -  -  -
  YoY % 1.82% 22.76% 22.37% 23.55% 0.00% - -
  Horiz. % 189.00% 185.61% 151.20% 123.55% 100.00% - -
EPS 2.27 2.21 1.39 1.02 0.63 0.00  -  -
  YoY % 2.71% 58.99% 36.27% 61.90% 0.00% - -
  Horiz. % 360.32% 350.79% 220.63% 161.90% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.2600 0.2250 0.1650 0.1350 0.0793 -  -  -
  YoY % 15.56% 36.36% 22.22% 70.24% 0.00% - -
  Horiz. % 327.87% 283.73% 208.07% 170.24% 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 8.21 13.53 8.21 5.02 4.07 0.00  -  -
  YoY % -39.32% 64.80% 63.55% 23.34% 0.00% - -
  Horiz. % 201.72% 332.43% 201.72% 123.34% 100.00% - -
P/EPS 48.38 80.60 63.51 43.32 46.13 0.00  -  -
  YoY % -39.98% 26.91% 46.61% -6.09% 0.00% - -
  Horiz. % 104.88% 174.72% 137.68% 93.91% 100.00% - -
EY 2.07 1.24 1.57 2.31 2.17 0.00  -  -
  YoY % 66.94% -21.02% -32.03% 6.45% 0.00% - -
  Horiz. % 95.39% 57.14% 72.35% 106.45% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
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 8.36 6.19 11.20 4.97 5.25 0.00  -  -
  YoY % 35.06% -44.73% 125.35% -5.33% 0.00% - -
  Horiz. % 159.24% 117.90% 213.33% 94.67% 100.00% - -
P/EPS 49.26 36.91 86.60 42.83 59.51 0.00  -  -
  YoY % 33.46% -57.38% 102.19% -28.03% 0.00% - -
  Horiz. % 82.78% 62.02% 145.52% 71.97% 100.00% - -
EY 2.03 2.71 1.15 2.33 1.68 0.00  -  -
  YoY % -25.09% 135.65% -50.64% 38.69% 0.00% - -
  Horiz. % 120.83% 161.31% 68.45% 138.69% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
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.
 


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
 
 

469  401  561  1041 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.745+0.14 
 SERBADK-WA 0.13+0.045 
 KNM 0.21+0.03 
 TANCO 0.150.00 
 VIZIONE 0.20+0.005 
 PWORTH 0.015-0.005 
 DNEX 0.865+0.005 
 EDEN-WB 0.025+0.005 
 SCIB 0.875+0.09 
 KPOWER 1.17+0.13 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS