Highlights

[BOILERM] YoY TTM Result on 2013-06-30 [#1]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 20-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     16.66%    YoY -     -47.42%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 CAGR
Revenue 261,811 263,751 264,632 51,530 85,163 77,939 94,536 23.00%
  YoY % -0.74% -0.33% 413.55% -39.49% 9.27% -17.56% -
  Horiz. % 276.94% 279.00% 279.93% 54.51% 90.09% 82.44% 100.00%
PBT 37,979 48,716 43,378 8,521 14,724 12,769 12,747 24.84%
  YoY % -22.04% 12.31% 409.07% -42.13% 15.31% 0.17% -
  Horiz. % 297.94% 382.18% 340.30% 66.85% 115.51% 100.17% 100.00%
Tax -8,315 -11,814 -8,623 -2,183 -1,209 -715 -3,063 22.50%
  YoY % 29.62% -37.01% -295.01% -80.56% -69.09% 76.66% -
  Horiz. % 271.47% 385.70% 281.52% 71.27% 39.47% 23.34% 100.00%
NP 29,664 36,902 34,755 6,338 13,515 12,054 9,684 25.55%
  YoY % -19.61% 6.18% 448.36% -53.10% 12.12% 24.47% -
  Horiz. % 306.32% 381.06% 358.89% 65.45% 139.56% 124.47% 100.00%
NP to SH 29,378 36,902 34,755 6,338 13,515 12,054 9,684 25.30%
  YoY % -20.39% 6.18% 448.36% -53.10% 12.12% 24.47% -
  Horiz. % 303.37% 381.06% 358.89% 65.45% 139.56% 124.47% 100.00%
Tax Rate 21.89 % 24.25 % 19.88 % 25.62 % 8.21 % 5.60 % 24.03 % -1.88%
  YoY % -9.73% 21.98% -22.40% 212.06% 46.61% -76.70% -
  Horiz. % 91.09% 100.92% 82.73% 106.62% 34.17% 23.30% 100.00%
Total Cost 232,147 226,849 229,877 45,192 71,648 65,885 84,852 22.70%
  YoY % 2.34% -1.32% 408.67% -36.92% 8.75% -22.35% -
  Horiz. % 273.59% 267.35% 270.92% 53.26% 84.44% 77.65% 100.00%
Net Worth 164,735 139,320 116,099 85,140 64,500 - 46,440 29.35%
  YoY % 18.24% 20.00% 36.36% 32.00% 0.00% 0.00% -
  Horiz. % 354.73% 300.00% 250.00% 183.33% 138.89% 0.00% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 CAGR
Div 7,740 9,030 7,740 0 3,870 3,870 0 -
  YoY % -14.29% 16.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 233.33% 200.00% 0.00% 100.00% 100.00% -
Div Payout % 26.35 % 24.47 % 22.27 % - % 28.63 % 32.11 % - % -
  YoY % 7.68% 9.88% 0.00% 0.00% -10.84% 0.00% -
  Horiz. % 82.06% 76.21% 69.36% 0.00% 89.16% 100.00% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 CAGR
Net Worth 164,735 139,320 116,099 85,140 64,500 - 46,440 29.35%
  YoY % 18.24% 20.00% 36.36% 32.00% 0.00% 0.00% -
  Horiz. % 354.73% 300.00% 250.00% 183.33% 138.89% 0.00% 100.00%
NOSH 514,800 516,000 258,000 258,000 258,000 258,000 258,000 15.07%
  YoY % -0.23% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 199.53% 200.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 CAGR
NP Margin 11.33 % 13.99 % 13.13 % 12.30 % 15.87 % 15.47 % 10.24 % 2.08%
  YoY % -19.01% 6.55% 6.75% -22.50% 2.59% 51.07% -
  Horiz. % 110.64% 136.62% 128.22% 120.12% 154.98% 151.07% 100.00%
ROE 17.83 % 26.49 % 29.94 % 7.44 % 20.95 % - % 20.85 % -3.13%
  YoY % -32.69% -11.52% 302.42% -64.49% 0.00% 0.00% -
  Horiz. % 85.52% 127.05% 143.60% 35.68% 100.48% 0.00% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 CAGR
RPS 50.86 51.11 102.57 19.97 33.01 30.21 36.64 6.89%
  YoY % -0.49% -50.17% 413.62% -39.50% 9.27% -17.55% -
  Horiz. % 138.81% 139.49% 279.94% 54.50% 90.09% 82.45% 100.00%
EPS 5.71 7.15 13.47 2.46 5.24 4.67 3.75 8.92%
  YoY % -20.14% -46.92% 447.56% -53.05% 12.21% 24.53% -
  Horiz. % 152.27% 190.67% 359.20% 65.60% 139.73% 124.53% 100.00%
DPS 1.50 1.75 3.00 0.00 1.50 1.50 0.00 -
  YoY % -14.29% -41.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 116.67% 200.00% 0.00% 100.00% 100.00% -
NAPS 0.3200 0.2700 0.4500 0.3300 0.2500 - 0.1800 12.40%
  YoY % 18.52% -40.00% 36.36% 32.00% 0.00% 0.00% -
  Horiz. % 177.78% 150.00% 250.00% 183.33% 138.89% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 CAGR
RPS 50.74 51.11 51.29 9.99 16.50 15.10 18.32 23.00%
  YoY % -0.72% -0.35% 413.41% -39.45% 9.27% -17.58% -
  Horiz. % 276.97% 278.98% 279.97% 54.53% 90.07% 82.42% 100.00%
EPS 5.69 7.15 6.74 1.23 2.62 2.34 1.88 25.24%
  YoY % -20.42% 6.08% 447.97% -53.05% 11.97% 24.47% -
  Horiz. % 302.66% 380.32% 358.51% 65.43% 139.36% 124.47% 100.00%
DPS 1.50 1.75 1.50 0.00 0.75 0.75 0.00 -
  YoY % -14.29% 16.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 233.33% 200.00% 0.00% 100.00% 100.00% -
NAPS 0.3193 0.2700 0.2250 0.1650 0.1250 - 0.0900 29.35%
  YoY % 18.26% 20.00% 36.36% 32.00% 0.00% 0.00% -
  Horiz. % 354.78% 300.00% 250.00% 183.33% 138.89% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 31/07/12 29/06/12 29/07/11 -
Price 1.0200 1.4600 2.9900 1.3900 0.7700 0.7800 0.6500 -
P/RPS 2.01 2.86 2.92 6.96 2.33 2.58 1.77 2.62%
  YoY % -29.72% -2.05% -58.05% 198.71% -9.69% 45.76% -
  Horiz. % 113.56% 161.58% 164.97% 393.22% 131.64% 145.76% 100.00%
P/EPS 17.87 20.42 22.20 56.58 14.70 16.69 17.32 0.64%
  YoY % -12.49% -8.02% -60.76% 284.90% -11.92% -3.64% -
  Horiz. % 103.18% 117.90% 128.18% 326.67% 84.87% 96.36% 100.00%
EY 5.59 4.90 4.51 1.77 6.80 5.99 5.77 -0.64%
  YoY % 14.08% 8.65% 154.80% -73.97% 13.52% 3.81% -
  Horiz. % 96.88% 84.92% 78.16% 30.68% 117.85% 103.81% 100.00%
DY 1.47 1.20 1.00 0.00 1.95 1.92 0.00 -
  YoY % 22.50% 20.00% 0.00% 0.00% 1.56% 0.00% -
  Horiz. % 76.56% 62.50% 52.08% 0.00% 101.56% 100.00% -
P/NAPS 3.19 5.41 6.64 4.21 3.08 0.00 3.61 -2.48%
  YoY % -41.04% -18.52% 57.72% 36.69% 0.00% 0.00% -
  Horiz. % 88.37% 149.86% 183.93% 116.62% 85.32% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 CAGR
Date 17/08/16 19/08/15 19/08/14 20/08/13 - - - -
Price 1.0300 1.1600 3.3500 1.7500 0.0000 0.0000 0.0000 -
P/RPS 2.03 2.27 3.27 8.76 0.00 0.00 0.00 -
  YoY % -10.57% -30.58% -62.67% 0.00% 0.00% 0.00% -
  Horiz. % 23.17% 25.91% 37.33% 100.00% - - -
P/EPS 18.05 16.22 24.87 71.24 0.00 0.00 0.00 -
  YoY % 11.28% -34.78% -65.09% 0.00% 0.00% 0.00% -
  Horiz. % 25.34% 22.77% 34.91% 100.00% - - -
EY 5.54 6.17 4.02 1.40 0.00 0.00 0.00 -
  YoY % -10.21% 53.48% 187.14% 0.00% 0.00% 0.00% -
  Horiz. % 395.71% 440.71% 287.14% 100.00% - - -
DY 1.46 1.51 0.90 0.00 0.00 0.00 0.00 -
  YoY % -3.31% 67.78% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 162.22% 167.78% 100.00% - - - -
P/NAPS 3.22 4.30 7.44 5.30 0.00 0.00 0.00 -
  YoY % -25.12% -42.20% 40.38% 0.00% 0.00% 0.00% -
  Horiz. % 60.75% 81.13% 140.38% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers