[BMGREEN] QoQ TTM Result on 31-Dec-2014 [#3]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 6.04%
YoY- 99.06%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 265,002 263,751 277,875 283,697 277,224 264,632 242,020 6.22%
PBT 48,530 48,716 52,167 52,038 49,216 43,378 38,180 17.32%
Tax -11,290 -11,814 -13,012 -10,684 -10,216 -8,623 -7,164 35.38%
NP 37,240 36,902 39,155 41,354 39,000 34,755 31,016 12.95%
-
NP to SH 37,240 36,902 39,155 41,354 39,000 34,755 31,016 12.95%
-
Tax Rate 23.26% 24.25% 24.94% 20.53% 20.76% 19.88% 18.76% -
Total Cost 227,762 226,849 238,720 242,343 238,224 229,877 211,004 5.22%
-
Net Worth 134,159 139,320 129,000 123,839 116,099 116,099 105,779 17.15%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 9,030 9,030 9,030 7,740 7,740 7,740 7,740 10.81%
Div Payout % 24.25% 24.47% 23.06% 18.72% 19.85% 22.27% 24.95% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 134,159 139,320 129,000 123,839 116,099 116,099 105,779 17.15%
NOSH 516,000 516,000 516,000 516,000 258,000 258,000 258,000 58.67%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 14.05% 13.99% 14.09% 14.58% 14.07% 13.13% 12.82% -
ROE 27.76% 26.49% 30.35% 33.39% 33.59% 29.94% 29.32% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 51.36 51.11 53.85 54.98 107.45 102.57 93.81 -33.05%
EPS 7.22 7.15 7.59 8.01 15.12 13.47 12.02 -28.78%
DPS 1.75 1.75 1.75 1.50 3.00 3.00 3.00 -30.16%
NAPS 0.26 0.27 0.25 0.24 0.45 0.45 0.41 -26.16%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 51.36 51.11 53.85 54.98 53.73 51.29 46.90 6.23%
EPS 7.22 7.15 7.59 8.01 7.56 6.74 6.01 12.99%
DPS 1.75 1.75 1.75 1.50 1.50 1.50 1.50 10.81%
NAPS 0.26 0.27 0.25 0.24 0.225 0.225 0.205 17.15%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.10 1.46 1.48 1.45 3.56 2.99 2.95 -
P/RPS 2.14 2.86 2.75 2.64 3.31 2.92 3.14 -22.53%
P/EPS 15.24 20.42 19.50 18.09 23.55 22.20 24.54 -27.18%
EY 6.56 4.90 5.13 5.53 4.25 4.51 4.08 37.20%
DY 1.59 1.20 1.18 1.03 0.84 1.00 1.02 34.40%
P/NAPS 4.23 5.41 5.92 6.04 7.91 6.64 7.20 -29.83%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/11/15 19/08/15 21/05/15 25/02/15 18/11/14 19/08/14 21/05/14 -
Price 1.12 1.16 1.48 1.50 1.63 3.35 3.00 -
P/RPS 2.18 2.27 2.75 2.73 1.52 3.27 3.20 -22.55%
P/EPS 15.52 16.22 19.50 18.72 10.78 24.87 24.95 -27.10%
EY 6.44 6.17 5.13 5.34 9.27 4.02 4.01 37.09%
DY 1.56 1.51 1.18 1.00 1.84 0.90 1.00 34.47%
P/NAPS 4.31 4.30 5.92 6.25 3.62 7.44 7.32 -29.72%

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