Highlights

[BOILERM] YoY TTM Result on 2012-07-31 [#1]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 13-Sep-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 31-Jul-2012  [#1]
Profit Trend QoQ -     12.12%    YoY -     39.56%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11  -  CAGR
Revenue 263,751 264,632 51,530 85,163 77,939 94,536  -  29.94%
  YoY % -0.33% 413.55% -39.49% 9.27% -17.56% - -
  Horiz. % 279.00% 279.93% 54.51% 90.09% 82.44% 100.00% -
PBT 48,716 43,378 8,521 14,724 12,769 12,747  -  40.81%
  YoY % 12.31% 409.07% -42.13% 15.31% 0.17% - -
  Horiz. % 382.18% 340.30% 66.85% 115.51% 100.17% 100.00% -
Tax -11,814 -8,623 -2,183 -1,209 -715 -3,063  -  41.14%
  YoY % -37.01% -295.01% -80.56% -69.09% 76.66% - -
  Horiz. % 385.70% 281.52% 71.27% 39.47% 23.34% 100.00% -
NP 36,902 34,755 6,338 13,515 12,054 9,684  -  40.70%
  YoY % 6.18% 448.36% -53.10% 12.12% 24.47% - -
  Horiz. % 381.06% 358.89% 65.45% 139.56% 124.47% 100.00% -
NP to SH 36,902 34,755 6,338 13,515 12,054 9,684  -  40.70%
  YoY % 6.18% 448.36% -53.10% 12.12% 24.47% - -
  Horiz. % 381.06% 358.89% 65.45% 139.56% 124.47% 100.00% -
Tax Rate 24.25 % 19.88 % 25.62 % 8.21 % 5.60 % 24.03 %  -  % 0.23%
  YoY % 21.98% -22.40% 212.06% 46.61% -76.70% - -
  Horiz. % 100.92% 82.73% 106.62% 34.17% 23.30% 100.00% -
Total Cost 226,849 229,877 45,192 71,648 65,885 84,852  -  28.53%
  YoY % -1.32% 408.67% -36.92% 8.75% -22.35% - -
  Horiz. % 267.35% 270.92% 53.26% 84.44% 77.65% 100.00% -
Net Worth 139,320 116,099 85,140 64,500 - 46,440  -  32.37%
  YoY % 20.00% 36.36% 32.00% 0.00% 0.00% - -
  Horiz. % 300.00% 250.00% 183.33% 138.89% 0.00% 100.00% -
Dividend
30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11  -  CAGR
Div 9,030 7,740 0 3,870 3,870 0  -  -
  YoY % 16.67% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 233.33% 200.00% 0.00% 100.00% 100.00% - -
Div Payout % 24.47 % 22.27 % - % 28.63 % 32.11 % - %  -  % -
  YoY % 9.88% 0.00% 0.00% -10.84% 0.00% - -
  Horiz. % 76.21% 69.36% 0.00% 89.16% 100.00% - -
Equity
30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11  -  CAGR
Net Worth 139,320 116,099 85,140 64,500 - 46,440  -  32.37%
  YoY % 20.00% 36.36% 32.00% 0.00% 0.00% - -
  Horiz. % 300.00% 250.00% 183.33% 138.89% 0.00% 100.00% -
NOSH 516,000 258,000 258,000 258,000 258,000 258,000  -  19.35%
  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
30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11  -  CAGR
NP Margin 13.99 % 13.13 % 12.30 % 15.87 % 15.47 % 10.24 %  -  % 8.29%
  YoY % 6.55% 6.75% -22.50% 2.59% 51.07% - -
  Horiz. % 136.62% 128.22% 120.12% 154.98% 151.07% 100.00% -
ROE 26.49 % 29.94 % 7.44 % 20.95 % - % 20.85 %  -  % 6.30%
  YoY % -11.52% 302.42% -64.49% 0.00% 0.00% - -
  Horiz. % 127.05% 143.60% 35.68% 100.48% 0.00% 100.00% -
Per Share
30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11  -  CAGR
RPS 51.11 102.57 19.97 33.01 30.21 36.64  -  8.87%
  YoY % -50.17% 413.62% -39.50% 9.27% -17.55% - -
  Horiz. % 139.49% 279.94% 54.50% 90.09% 82.45% 100.00% -
EPS 7.15 13.47 2.46 5.24 4.67 3.75  -  17.91%
  YoY % -46.92% 447.56% -53.05% 12.21% 24.53% - -
  Horiz. % 190.67% 359.20% 65.60% 139.73% 124.53% 100.00% -
DPS 1.75 3.00 0.00 1.50 1.50 0.00  -  -
  YoY % -41.67% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 116.67% 200.00% 0.00% 100.00% 100.00% - -
NAPS 0.2700 0.4500 0.3300 0.2500 - 0.1800  -  10.90%
  YoY % -40.00% 36.36% 32.00% 0.00% 0.00% - -
  Horiz. % 150.00% 250.00% 183.33% 138.89% 0.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 516,000
30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11  -  CAGR
RPS 51.11 51.29 9.99 16.50 15.10 18.32  -  29.94%
  YoY % -0.35% 413.41% -39.45% 9.27% -17.58% - -
  Horiz. % 278.98% 279.97% 54.53% 90.07% 82.42% 100.00% -
EPS 7.15 6.74 1.23 2.62 2.34 1.88  -  40.63%
  YoY % 6.08% 447.97% -53.05% 11.97% 24.47% - -
  Horiz. % 380.32% 358.51% 65.43% 139.36% 124.47% 100.00% -
DPS 1.75 1.50 0.00 0.75 0.75 0.00  -  -
  YoY % 16.67% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 233.33% 200.00% 0.00% 100.00% 100.00% - -
NAPS 0.2700 0.2250 0.1650 0.1250 - 0.0900  -  32.37%
  YoY % 20.00% 36.36% 32.00% 0.00% 0.00% - -
  Horiz. % 300.00% 250.00% 183.33% 138.89% 0.00% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11  -  CAGR
Date 30/06/15 30/06/14 28/06/13 31/07/12 29/06/12 29/07/11  -  -
Price 1.4600 2.9900 1.3900 0.7700 0.7800 0.6500  -  -
P/RPS 2.86 2.92 6.96 2.33 2.58 1.77  -  13.03%
  YoY % -2.05% -58.05% 198.71% -9.69% 45.76% - -
  Horiz. % 161.58% 164.97% 393.22% 131.64% 145.76% 100.00% -
P/EPS 20.42 22.20 56.58 14.70 16.69 17.32  -  4.29%
  YoY % -8.02% -60.76% 284.90% -11.92% -3.64% - -
  Horiz. % 117.90% 128.18% 326.67% 84.87% 96.36% 100.00% -
EY 4.90 4.51 1.77 6.80 5.99 5.77  -  -4.09%
  YoY % 8.65% 154.80% -73.97% 13.52% 3.81% - -
  Horiz. % 84.92% 78.16% 30.68% 117.85% 103.81% 100.00% -
DY 1.20 1.00 0.00 1.95 1.92 0.00  -  -
  YoY % 20.00% 0.00% 0.00% 1.56% 0.00% - -
  Horiz. % 62.50% 52.08% 0.00% 101.56% 100.00% - -
P/NAPS 5.41 6.64 4.21 3.08 0.00 3.61  -  10.88%
  YoY % -18.52% 57.72% 36.69% 0.00% 0.00% - -
  Horiz. % 149.86% 183.93% 116.62% 85.32% 0.00% 100.00% -
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11  -  CAGR
Date 19/08/15 19/08/14 20/08/13 - - -  -  -
Price 1.1600 3.3500 1.7500 0.0000 0.0000 0.0000  -  -
P/RPS 2.27 3.27 8.76 0.00 0.00 0.00  -  -
  YoY % -30.58% -62.67% 0.00% 0.00% 0.00% - -
  Horiz. % 25.91% 37.33% 100.00% - - - -
P/EPS 16.22 24.87 71.24 0.00 0.00 0.00  -  -
  YoY % -34.78% -65.09% 0.00% 0.00% 0.00% - -
  Horiz. % 22.77% 34.91% 100.00% - - - -
EY 6.17 4.02 1.40 0.00 0.00 0.00  -  -
  YoY % 53.48% 187.14% 0.00% 0.00% 0.00% - -
  Horiz. % 440.71% 287.14% 100.00% - - - -
DY 1.51 0.90 0.00 0.00 0.00 0.00  -  -
  YoY % 67.78% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 167.78% 100.00% - - - - -
P/NAPS 4.30 7.44 5.30 0.00 0.00 0.00  -  -
  YoY % -42.20% 40.38% 0.00% 0.00% 0.00% - -
  Horiz. % 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.
 


 

326  279  525  1145 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.085-0.005 
 SUPERMX 1.56+0.11 
 ICON 0.39+0.27 
 XDL 0.165+0.005 
 HSI-H8K 0.14-0.01 
 MYEG 1.15+0.04 
 THHEAVY 0.1350.00 
 HSI-C7K 0.40+0.025 
 DGB 0.140.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers