Highlights

[BOILERM] YoY TTM Result on 2012-04-30 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 28-Jun-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
Quarter 30-Apr-2012  [#4]
Profit Trend QoQ -     40.46%    YoY -     156.44%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11  -  CAGR
Revenue 277,875 242,020 42,047 114,510 106,541 59,389  -  48.23%
  YoY % 14.81% 475.59% -63.28% 7.48% 79.40% - -
  Horiz. % 467.89% 407.52% 70.80% 192.81% 179.40% 100.00% -
PBT 52,167 38,180 7,353 17,398 14,866 7,908  -  61.80%
  YoY % 36.63% 419.24% -57.74% 17.03% 87.99% - -
  Horiz. % 659.67% 482.80% 92.98% 220.01% 187.99% 100.00% -
Tax -13,012 -7,164 -1,920 -1,673 -3,671 -1,776  -  66.19%
  YoY % -81.63% -273.12% -14.76% 54.43% -106.70% - -
  Horiz. % 732.66% 403.38% 108.11% 94.20% 206.70% 100.00% -
NP 39,155 31,016 5,433 15,725 11,195 6,132  -  60.46%
  YoY % 26.24% 470.88% -65.45% 40.46% 82.57% - -
  Horiz. % 638.54% 505.81% 88.60% 256.44% 182.57% 100.00% -
NP to SH 39,155 31,016 5,433 15,725 11,195 6,132  -  60.46%
  YoY % 26.24% 470.88% -65.45% 40.46% 82.57% - -
  Horiz. % 638.54% 505.81% 88.60% 256.44% 182.57% 100.00% -
Tax Rate 24.94 % 18.76 % 26.11 % 9.62 % 24.69 % 22.46 %  -  % 2.71%
  YoY % 32.94% -28.15% 171.41% -61.04% 9.93% - -
  Horiz. % 111.04% 83.53% 116.25% 42.83% 109.93% 100.00% -
Total Cost 238,720 211,004 36,614 98,785 95,346 53,257  -  46.62%
  YoY % 13.14% 476.29% -62.94% 3.61% 79.03% - -
  Horiz. % 448.24% 396.20% 68.75% 185.49% 179.03% 100.00% -
Net Worth 129,000 105,779 79,980 59,340 59,340 43,860  -  31.68%
  YoY % 21.95% 32.26% 34.78% 0.00% 35.29% - -
  Horiz. % 294.12% 241.18% 182.35% 135.29% 135.29% 100.00% -
Dividend
31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11  -  CAGR
Div 9,030 7,740 0 6,712 2,842 0  -  -
  YoY % 16.67% 0.00% 0.00% 136.15% 0.00% - -
  Horiz. % 317.69% 272.30% 0.00% 236.15% 100.00% - -
Div Payout % 23.06 % 24.95 % - % 42.69 % 25.39 % - %  -  % -
  YoY % -7.58% 0.00% 0.00% 68.14% 0.00% - -
  Horiz. % 90.82% 98.27% 0.00% 168.14% 100.00% - -
Equity
31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11  -  CAGR
Net Worth 129,000 105,779 79,980 59,340 59,340 43,860  -  31.68%
  YoY % 21.95% 32.26% 34.78% 0.00% 35.29% - -
  Horiz. % 294.12% 241.18% 182.35% 135.29% 135.29% 100.00% -
NOSH 516,000 258,000 258,000 258,000 258,000 258,000  -  19.34%
  YoY % 100.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 200.00% 100.00% 100.00% 100.00% 100.00% 100.00% -
Ratio Analysis
31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11  -  CAGR
NP Margin 14.09 % 12.82 % 12.92 % 13.73 % 10.51 % 10.33 %  -  % 8.24%
  YoY % 9.91% -0.77% -5.90% 30.64% 1.74% - -
  Horiz. % 136.40% 124.10% 125.07% 132.91% 101.74% 100.00% -
ROE 30.35 % 29.32 % 6.79 % 26.50 % 18.87 % 13.98 %  -  % 21.86%
  YoY % 3.51% 331.81% -74.38% 40.43% 34.98% - -
  Horiz. % 217.10% 209.73% 48.57% 189.56% 134.98% 100.00% -
Per Share
31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11  -  CAGR
RPS 53.85 93.81 16.30 44.38 41.29 23.02  -  24.21%
  YoY % -42.60% 475.52% -63.27% 7.48% 79.37% - -
  Horiz. % 233.93% 407.52% 70.81% 192.79% 179.37% 100.00% -
EPS 7.59 12.02 2.11 6.09 4.34 2.38  -  34.42%
  YoY % -36.86% 469.67% -65.35% 40.32% 82.35% - -
  Horiz. % 318.91% 505.04% 88.66% 255.88% 182.35% 100.00% -
DPS 1.75 3.00 0.00 2.60 1.10 0.00  -  -
  YoY % -41.67% 0.00% 0.00% 136.36% 0.00% - -
  Horiz. % 159.09% 272.73% 0.00% 236.36% 100.00% - -
NAPS 0.2500 0.4100 0.3100 0.2300 0.2300 0.1700  -  10.34%
  YoY % -39.02% 32.26% 34.78% 0.00% 35.29% - -
  Horiz. % 147.06% 241.18% 182.35% 135.29% 135.29% 100.00% -
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11  -  CAGR
RPS 53.85 46.90 8.15 22.19 20.65 11.51  -  48.23%
  YoY % 14.82% 475.46% -63.27% 7.46% 79.41% - -
  Horiz. % 467.85% 407.47% 70.81% 192.79% 179.41% 100.00% -
EPS 7.59 6.01 1.05 3.05 2.17 1.19  -  60.42%
  YoY % 26.29% 472.38% -65.57% 40.55% 82.35% - -
  Horiz. % 637.82% 505.04% 88.24% 256.30% 182.35% 100.00% -
DPS 1.75 1.50 0.00 1.30 0.55 0.00  -  -
  YoY % 16.67% 0.00% 0.00% 136.36% 0.00% - -
  Horiz. % 318.18% 272.73% 0.00% 236.36% 100.00% - -
NAPS 0.2500 0.2050 0.1550 0.1150 0.1150 0.0850  -  31.68%
  YoY % 21.95% 32.26% 34.78% 0.00% 35.29% - -
  Horiz. % 294.12% 241.18% 182.35% 135.29% 135.29% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11  -  CAGR
Date 31/03/15 31/03/14 29/03/13 30/04/12 30/03/12 -  -  -
Price 1.4800 2.9500 0.9950 0.7650 0.7950 0.0000  -  -
P/RPS 2.75 3.14 6.11 1.72 1.93 0.00  -  -
  YoY % -12.42% -48.61% 255.23% -10.88% 0.00% - -
  Horiz. % 142.49% 162.69% 316.58% 89.12% 100.00% - -
P/EPS 19.50 24.54 47.25 12.55 18.32 0.00  -  -
  YoY % -20.54% -48.06% 276.49% -31.50% 0.00% - -
  Horiz. % 106.44% 133.95% 257.91% 68.50% 100.00% - -
EY 5.13 4.08 2.12 7.97 5.46 0.00  -  -
  YoY % 25.74% 92.45% -73.40% 45.97% 0.00% - -
  Horiz. % 93.96% 74.73% 38.83% 145.97% 100.00% - -
DY 1.18 1.02 0.00 3.40 1.39 0.00  -  -
  YoY % 15.69% 0.00% 0.00% 144.60% 0.00% - -
  Horiz. % 84.89% 73.38% 0.00% 244.60% 100.00% - -
P/NAPS 5.92 7.20 3.21 3.33 3.46 0.00  -  -
  YoY % -17.78% 124.30% -3.60% -3.76% 0.00% - -
  Horiz. % 171.10% 208.09% 92.77% 96.24% 100.00% - -
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 30/04/12 31/03/12 30/04/11  -  CAGR
Date 21/05/15 21/05/14 29/05/13 - - -  -  -
Price 1.4800 3.0000 1.4000 0.0000 0.0000 0.0000  -  -
P/RPS 2.75 3.20 8.59 0.00 0.00 0.00  -  -
  YoY % -14.06% -62.75% 0.00% 0.00% 0.00% - -
  Horiz. % 32.01% 37.25% 100.00% - - - -
P/EPS 19.50 24.95 66.48 0.00 0.00 0.00  -  -
  YoY % -21.84% -62.47% 0.00% 0.00% 0.00% - -
  Horiz. % 29.33% 37.53% 100.00% - - - -
EY 5.13 4.01 1.50 0.00 0.00 0.00  -  -
  YoY % 27.93% 167.33% 0.00% 0.00% 0.00% - -
  Horiz. % 342.00% 267.33% 100.00% - - - -
DY 1.18 1.00 0.00 0.00 0.00 0.00  -  -
  YoY % 18.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 118.00% 100.00% - - - - -
P/NAPS 5.92 7.32 4.52 0.00 0.00 0.00  -  -
  YoY % -19.13% 61.95% 0.00% 0.00% 0.00% - -
  Horiz. % 130.97% 161.95% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

2463 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.020.00 
 KOTRA 3.150.00 
 UCREST 0.1550.00 
 GENM-C73 0.0050.00 
 PUC 0.1750.00 
 WILLOW 0.4250.00 
 EAH-WE 0.020.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.2250.00 
 BTECH 0.510.00 

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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. Tan Sri Dr Lim: Top Glove estimates dividend yield to be more than 6% in FY21 gloveharicut
PARTNERS & BROKERS