[BMGREEN] QoQ TTM Result on 31-Oct-2011 [#2]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
16-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Oct-2011 [#2]
Profit Trend
QoQ- 37.91%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
TTM Result
30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 114,510 106,541 138,433 131,107 94,536 59,389 27,497 214.05%
PBT 17,398 14,866 19,381 17,376 12,747 7,908 3,393 271.10%
Tax -1,673 -3,671 -4,891 -4,021 -3,063 -1,776 -556 141.98%
NP 15,725 11,195 14,490 13,355 9,684 6,132 2,837 295.02%
-
NP to SH 15,725 11,195 14,490 13,355 9,684 6,132 2,837 295.02%
-
Tax Rate 9.62% 24.69% 25.24% 23.14% 24.03% 22.46% 16.39% -
Total Cost 98,785 95,346 123,943 117,752 84,852 53,257 24,660 204.42%
-
Net Worth 59,340 59,340 51,600 40,930 46,440 43,860 29,040 77.40%
Dividend
30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div 6,712 2,842 2,842 2,842 - - - -
Div Payout % 42.69% 25.39% 19.62% 21.28% - - - -
Equity
30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 59,340 59,340 51,600 40,930 46,440 43,860 29,040 77.40%
NOSH 258,000 258,000 258,000 227,394 258,000 258,000 223,385 12.25%
Ratio Analysis
30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 13.73% 10.51% 10.47% 10.19% 10.24% 10.33% 10.32% -
ROE 26.50% 18.87% 28.08% 32.63% 20.85% 13.98% 9.77% -
Per Share
30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 44.38 41.29 53.66 57.66 36.64 23.02 12.31 179.74%
EPS 6.09 4.34 5.62 5.87 3.75 2.38 1.27 251.67%
DPS 2.60 1.10 1.10 1.25 0.00 0.00 0.00 -
NAPS 0.23 0.23 0.20 0.18 0.18 0.17 0.13 58.04%
Adjusted Per Share Value based on latest NOSH - 227,394
30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 22.19 20.65 26.83 25.41 18.32 11.51 5.33 213.98%
EPS 3.05 2.17 2.81 2.59 1.88 1.19 0.55 295.17%
DPS 1.30 0.55 0.55 0.55 0.00 0.00 0.00 -
NAPS 0.115 0.115 0.10 0.0793 0.09 0.085 0.0563 77.35%
Price Multiplier on Financial Quarter End Date
30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 30/04/12 30/03/12 31/01/12 31/10/11 29/07/11 - - -
Price 0.765 0.795 0.80 0.655 0.65 0.00 0.00 -
P/RPS 1.72 1.93 1.49 1.14 1.77 0.00 0.00 -
P/EPS 12.55 18.32 14.24 11.15 17.32 0.00 0.00 -
EY 7.97 5.46 7.02 8.97 5.77 0.00 0.00 -
DY 3.40 1.39 1.38 1.91 0.00 0.00 0.00 -
P/NAPS 3.33 3.46 4.00 3.64 3.61 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date - - 22/03/12 16/12/11 - - - -
Price 0.00 0.00 0.80 0.845 0.00 0.00 0.00 -
P/RPS 0.00 0.00 1.49 1.47 0.00 0.00 0.00 -
P/EPS 0.00 0.00 14.24 14.39 0.00 0.00 0.00 -
EY 0.00 0.00 7.02 6.95 0.00 0.00 0.00 -
DY 0.00 0.00 1.38 1.48 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 4.00 4.69 0.00 0.00 0.00 -

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 ⃤ & 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