[BMGREEN] QoQ TTM Result on 30-Apr-2012 [#4]

Stock
[BMGREEN] BM GREENTECH BERHAD
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
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
TTM Result
31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 CAGR
Revenue 85,163 85,163 77,939 114,510 106,541 138,433 131,107 -34.96%
PBT 14,724 14,724 12,769 17,398 14,866 19,381 17,376 -15.22%
Tax -1,209 -1,209 -715 -1,673 -3,671 -4,891 -4,021 -69.83%
NP 13,515 13,515 12,054 15,725 11,195 14,490 13,355 1.19%
-
NP to SH 13,515 13,515 12,054 15,725 11,195 14,490 13,355 1.19%
-
Tax Rate 8.21% 8.21% 5.60% 9.62% 24.69% 25.24% 23.14% -
Total Cost 71,648 71,648 65,885 98,785 95,346 123,943 117,752 -39.07%
-
Net Worth 0 64,500 0 59,340 59,340 51,600 40,930 -
Dividend
31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 CAGR
Div 3,870 3,870 3,870 6,712 2,842 2,842 2,842 36.05%
Div Payout % 28.63% 28.63% 32.11% 42.69% 25.39% 19.62% 21.28% -
Equity
31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 CAGR
Net Worth 0 64,500 0 59,340 59,340 51,600 40,930 -
NOSH 258,000 258,000 258,000 258,000 258,000 258,000 227,394 13.42%
Ratio Analysis
31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 CAGR
NP Margin 15.87% 15.87% 15.47% 13.73% 10.51% 10.47% 10.19% -
ROE 0.00% 20.95% 0.00% 26.50% 18.87% 28.08% 32.63% -
Per Share
31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 CAGR
RPS 33.01 33.01 30.21 44.38 41.29 53.66 57.66 -42.66%
EPS 5.24 5.24 4.67 6.09 4.34 5.62 5.87 -10.70%
DPS 1.50 1.50 1.50 2.60 1.10 1.10 1.25 19.94%
NAPS 0.00 0.25 0.00 0.23 0.23 0.20 0.18 -
Adjusted Per Share Value based on latest NOSH - 258,000
31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 CAGR
RPS 16.50 16.50 15.10 22.19 20.65 26.83 25.41 -34.98%
EPS 2.62 2.62 2.34 3.05 2.17 2.81 2.59 1.15%
DPS 0.75 0.75 0.75 1.30 0.55 0.55 0.55 36.24%
NAPS 0.00 0.125 0.00 0.115 0.115 0.10 0.0793 -
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 CAGR
Date 31/10/12 31/07/12 29/06/12 30/04/12 30/03/12 31/01/12 31/10/11 -
Price 0.88 0.77 0.78 0.765 0.795 0.80 0.655 -
P/RPS 2.67 2.33 2.58 1.72 1.93 1.49 1.14 133.66%
P/EPS 16.80 14.70 16.69 12.55 18.32 14.24 11.15 50.50%
EY 5.95 6.80 5.99 7.97 5.46 7.02 8.97 -33.59%
DY 1.70 1.95 1.92 3.40 1.39 1.38 1.91 -10.96%
P/NAPS 0.00 3.08 0.00 3.33 3.46 4.00 3.64 -
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 CAGR
Date - - - - - 22/03/12 16/12/11 -
Price 0.00 0.00 0.00 0.00 0.00 0.80 0.845 -
P/RPS 0.00 0.00 0.00 0.00 0.00 1.49 1.47 -
P/EPS 0.00 0.00 0.00 0.00 0.00 14.24 14.39 -
EY 0.00 0.00 0.00 0.00 0.00 7.02 6.95 -
DY 0.00 0.00 0.00 0.00 0.00 1.38 1.48 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 4.00 4.69 -

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment