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
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

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

TOP ARTICLES

1. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
2. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
3. Why Parliament should reconvene - Koon Yew Yin Koon Yew Yin's Blog
4. Poh Kong’s profit shot through the roof - Koon Yew Yin Koon Yew Yin's Blog
5. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
6. [转贴] [Video:浅谈KOBAY TECHNOLOGY BHD, KOBAY, 6971] - James的股票投资James Share Investing James的股票投资James Share Investing
7. [转贴] [Video:浅谈CENSOF HOLDINGS BHD, CENSOF, 5195] - James的股票投资James Share Investing James的股票投资James Share Investing
8. 下跌股:优乐 99仙支撑 南洋行家论股
PARTNERS & BROKERS