[BMGREEN] YoY Annualized Quarter 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- -3.4%
YoY- 49.76%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 CAGR
Revenue 210,424 238,677 256,844 277,544 221,974 196,921 117,684 8.75%
PBT 26,701 29,540 43,896 55,788 37,310 33,874 18,008 5.85%
Tax -6,729 -6,941 -9,033 -14,304 -9,610 -8,410 -3,885 8.26%
NP 19,972 22,598 34,862 41,484 27,700 25,464 14,122 5.13%
-
NP to SH 19,294 22,089 34,862 41,484 27,700 25,464 20,598 -0.94%
-
Tax Rate 25.20% 23.50% 20.58% 25.64% 25.76% 24.83% 21.57% -
Total Cost 190,452 216,078 221,981 236,060 194,274 171,457 103,561 9.20%
-
Net Worth 180,599 159,960 149,639 123,839 92,880 72,240 42,281 23.34%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 CAGR
Net Worth 180,599 159,960 149,639 123,839 92,880 72,240 42,281 23.34%
NOSH 516,000 516,000 516,000 516,000 258,000 258,000 325,242 6.89%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 CAGR
NP Margin 9.49% 9.47% 13.57% 14.95% 12.48% 12.93% 12.00% -
ROE 10.68% 13.81% 23.30% 33.50% 29.82% 35.25% 48.72% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 CAGR
RPS 40.78 46.26 49.78 53.79 86.04 76.33 36.18 1.74%
EPS 3.73 4.28 6.76 12.52 10.73 9.87 6.33 -7.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.31 0.29 0.24 0.36 0.28 0.13 15.38%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 CAGR
RPS 40.78 46.26 49.78 53.79 43.02 38.16 22.81 8.75%
EPS 3.73 4.28 6.76 12.52 5.37 4.93 3.99 -0.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.31 0.29 0.24 0.18 0.14 0.0819 23.35%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/01/13 - -
Price 0.825 0.815 1.16 1.45 2.60 0.945 0.00 -
P/RPS 2.02 1.76 2.33 2.70 3.02 1.24 0.00 -
P/EPS 22.06 19.04 17.17 18.04 24.22 9.57 0.00 -
EY 4.53 5.25 5.82 5.54 4.13 10.44 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 2.63 4.00 6.04 7.22 3.38 0.00 -
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 CAGR
Date 13/02/18 22/02/17 24/02/16 25/02/15 19/02/14 19/03/13 29/04/11 -
Price 0.78 0.88 1.05 1.50 2.80 1.01 0.00 -
P/RPS 1.91 1.90 2.11 2.79 3.25 1.32 0.00 -
P/EPS 20.86 20.56 15.54 18.66 26.08 10.23 0.00 -
EY 4.79 4.86 6.43 5.36 3.83 9.77 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 2.84 3.62 6.25 7.78 3.61 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