Highlights

[BOILERM] YoY TTM Result on 2012-03-31 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend QoQ -     -22.74%    YoY -     82.57%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/14 31/03/13 30/04/12 31/03/12 30/04/11  -   -  CAGR
Revenue 242,020 42,047 114,510 106,541 59,389  -   -  61.78%
  YoY % 475.59% -63.28% 7.48% 79.40% - - -
  Horiz. % 407.52% 70.80% 192.81% 179.40% 100.00% - -
PBT 38,180 7,353 17,398 14,866 7,908  -   -  71.44%
  YoY % 419.24% -57.74% 17.03% 87.99% - - -
  Horiz. % 482.80% 92.98% 220.01% 187.99% 100.00% - -
Tax -7,164 -1,920 -1,673 -3,671 -1,776  -   -  61.21%
  YoY % -273.12% -14.76% 54.43% -106.70% - - -
  Horiz. % 403.38% 108.11% 94.20% 206.70% 100.00% - -
NP 31,016 5,433 15,725 11,195 6,132  -   -  74.20%
  YoY % 470.88% -65.45% 40.46% 82.57% - - -
  Horiz. % 505.81% 88.60% 256.44% 182.57% 100.00% - -
NP to SH 31,016 5,433 15,725 11,195 6,132  -   -  74.20%
  YoY % 470.88% -65.45% 40.46% 82.57% - - -
  Horiz. % 505.81% 88.60% 256.44% 182.57% 100.00% - -
Tax Rate 18.76 % 26.11 % 9.62 % 24.69 % 22.46 %  -  %  -  % -5.98%
  YoY % -28.15% 171.41% -61.04% 9.93% - - -
  Horiz. % 83.53% 116.25% 42.83% 109.93% 100.00% - -
Total Cost 211,004 36,614 98,785 95,346 53,257  -   -  60.22%
  YoY % 476.29% -62.94% 3.61% 79.03% - - -
  Horiz. % 396.20% 68.75% 185.49% 179.03% 100.00% - -
Net Worth 105,779 79,980 59,340 59,340 43,860  -   -  35.18%
  YoY % 32.26% 34.78% 0.00% 35.29% - - -
  Horiz. % 241.18% 182.35% 135.29% 135.29% 100.00% - -
Dividend
31/03/14 31/03/13 30/04/12 31/03/12 30/04/11  -   -  CAGR
Div 7,740 0 6,712 2,842 0  -   -  -
  YoY % 0.00% 0.00% 136.15% 0.00% - - -
  Horiz. % 272.30% 0.00% 236.15% 100.00% - - -
Div Payout % 24.95 % - % 42.69 % 25.39 % - %  -  %  -  % -
  YoY % 0.00% 0.00% 68.14% 0.00% - - -
  Horiz. % 98.27% 0.00% 168.14% 100.00% - - -
Equity
31/03/14 31/03/13 30/04/12 31/03/12 30/04/11  -   -  CAGR
Net Worth 105,779 79,980 59,340 59,340 43,860  -   -  35.18%
  YoY % 32.26% 34.78% 0.00% 35.29% - - -
  Horiz. % 241.18% 182.35% 135.29% 135.29% 100.00% - -
NOSH 258,000 258,000 258,000 258,000 258,000  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% - -
Ratio Analysis
31/03/14 31/03/13 30/04/12 31/03/12 30/04/11  -   -  CAGR
NP Margin 12.82 % 12.92 % 13.73 % 10.51 % 10.33 %  -  %  -  % 7.67%
  YoY % -0.77% -5.90% 30.64% 1.74% - - -
  Horiz. % 124.10% 125.07% 132.91% 101.74% 100.00% - -
ROE 29.32 % 6.79 % 26.50 % 18.87 % 13.98 %  -  %  -  % 28.87%
  YoY % 331.81% -74.38% 40.43% 34.98% - - -
  Horiz. % 209.73% 48.57% 189.56% 134.98% 100.00% - -
Per Share
31/03/14 31/03/13 30/04/12 31/03/12 30/04/11  -   -  CAGR
RPS 93.81 16.30 44.38 41.29 23.02  -   -  61.78%
  YoY % 475.52% -63.27% 7.48% 79.37% - - -
  Horiz. % 407.52% 70.81% 192.79% 179.37% 100.00% - -
EPS 12.02 2.11 6.09 4.34 2.38  -   -  74.11%
  YoY % 469.67% -65.35% 40.32% 82.35% - - -
  Horiz. % 505.04% 88.66% 255.88% 182.35% 100.00% - -
DPS 3.00 0.00 2.60 1.10 0.00  -   -  -
  YoY % 0.00% 0.00% 136.36% 0.00% - - -
  Horiz. % 272.73% 0.00% 236.36% 100.00% - - -
NAPS 0.4100 0.3100 0.2300 0.2300 0.1700  -   -  35.18%
  YoY % 32.26% 34.78% 0.00% 35.29% - - -
  Horiz. % 241.18% 182.35% 135.29% 135.29% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/14 31/03/13 30/04/12 31/03/12 30/04/11  -   -  CAGR
RPS 46.90 8.15 22.19 20.65 11.51  -   -  61.77%
  YoY % 475.46% -63.27% 7.46% 79.41% - - -
  Horiz. % 407.47% 70.81% 192.79% 179.41% 100.00% - -
EPS 6.01 1.05 3.05 2.17 1.19  -   -  74.11%
  YoY % 472.38% -65.57% 40.55% 82.35% - - -
  Horiz. % 505.04% 88.24% 256.30% 182.35% 100.00% - -
DPS 1.50 0.00 1.30 0.55 0.00  -   -  -
  YoY % 0.00% 0.00% 136.36% 0.00% - - -
  Horiz. % 272.73% 0.00% 236.36% 100.00% - - -
NAPS 0.2050 0.1550 0.1150 0.1150 0.0850  -   -  35.18%
  YoY % 32.26% 34.78% 0.00% 35.29% - - -
  Horiz. % 241.18% 182.35% 135.29% 135.29% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 30/04/12 31/03/12 30/04/11  -   -  CAGR
Date 31/03/14 29/03/13 30/04/12 30/03/12 -  -   -  -
Price 2.9500 0.9950 0.7650 0.7950 0.0000  -   -  -
P/RPS 3.14 6.11 1.72 1.93 0.00  -   -  -
  YoY % -48.61% 255.23% -10.88% 0.00% - - -
  Horiz. % 162.69% 316.58% 89.12% 100.00% - - -
P/EPS 24.54 47.25 12.55 18.32 0.00  -   -  -
  YoY % -48.06% 276.49% -31.50% 0.00% - - -
  Horiz. % 133.95% 257.91% 68.50% 100.00% - - -
EY 4.08 2.12 7.97 5.46 0.00  -   -  -
  YoY % 92.45% -73.40% 45.97% 0.00% - - -
  Horiz. % 74.73% 38.83% 145.97% 100.00% - - -
DY 1.02 0.00 3.40 1.39 0.00  -   -  -
  YoY % 0.00% 0.00% 144.60% 0.00% - - -
  Horiz. % 73.38% 0.00% 244.60% 100.00% - - -
P/NAPS 7.20 3.21 3.33 3.46 0.00  -   -  -
  YoY % 124.30% -3.60% -3.76% 0.00% - - -
  Horiz. % 208.09% 92.77% 96.24% 100.00% - - -
Price Multiplier on Announcement Date
31/03/14 31/03/13 30/04/12 31/03/12 30/04/11  -   -  CAGR
Date 21/05/14 29/05/13 - - -  -   -  -
Price 3.0000 1.4000 0.0000 0.0000 0.0000  -   -  -
P/RPS 3.20 8.59 0.00 0.00 0.00  -   -  -
  YoY % -62.75% 0.00% 0.00% 0.00% - - -
  Horiz. % 37.25% 100.00% - - - - -
P/EPS 24.95 66.48 0.00 0.00 0.00  -   -  -
  YoY % -62.47% 0.00% 0.00% 0.00% - - -
  Horiz. % 37.53% 100.00% - - - - -
EY 4.01 1.50 0.00 0.00 0.00  -   -  -
  YoY % 167.33% 0.00% 0.00% 0.00% - - -
  Horiz. % 267.33% 100.00% - - - - -
DY 1.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 100.00% - - - - - -
P/NAPS 7.32 4.52 0.00 0.00 0.00  -   -  -
  YoY % 61.95% 0.00% 0.00% 0.00% - - -
  Horiz. % 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【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?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers