[BMGREEN] YoY Annualized Quarter Result on 31-Mar-2015 [#4]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -5.61%
YoY- 26.24%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 CAGR
Revenue 225,907 237,190 260,109 277,875 242,020 165,834 149,657 7.20%
PBT 30,205 32,391 39,582 52,167 38,180 30,193 22,237 5.30%
Tax -8,278 -8,533 -8,692 -13,012 -7,164 -6,458 -2,960 18.97%
NP 21,927 23,858 30,890 39,155 31,016 23,735 19,277 2.19%
-
NP to SH 20,575 23,053 30,767 39,155 31,016 23,735 19,277 1.10%
-
Tax Rate 27.41% 26.34% 21.96% 24.94% 18.76% 21.39% 13.31% -
Total Cost 203,980 213,332 229,219 238,720 211,004 142,099 130,380 7.85%
-
Net Worth 190,920 170,280 159,960 129,000 105,779 79,980 59,340 21.82%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 CAGR
Div 9,030 7,740 7,740 - 7,740 5,160 7,095 4.15%
Div Payout % 43.89% 33.57% 25.16% - 24.95% 21.74% 36.81% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 CAGR
Net Worth 190,920 170,280 159,960 129,000 105,779 79,980 59,340 21.82%
NOSH 516,000 516,000 516,000 516,000 258,000 258,000 258,000 12.42%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 CAGR
NP Margin 9.71% 10.06% 11.88% 14.09% 12.82% 14.31% 12.88% -
ROE 10.78% 13.54% 19.23% 30.35% 29.32% 29.68% 32.49% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 CAGR
RPS 43.78 45.97 50.41 53.85 93.81 64.28 58.01 -4.64%
EPS 3.99 4.47 5.96 7.59 12.02 9.20 7.47 -10.05%
DPS 1.75 1.50 1.50 0.00 3.00 2.00 2.75 -7.35%
NAPS 0.37 0.33 0.31 0.25 0.41 0.31 0.23 8.36%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 CAGR
RPS 43.78 45.97 50.41 53.85 46.90 32.14 29.00 7.20%
EPS 3.99 4.47 5.96 7.59 6.01 4.60 3.74 1.09%
DPS 1.75 1.50 1.50 0.00 1.50 1.00 1.38 4.09%
NAPS 0.37 0.33 0.31 0.25 0.205 0.155 0.115 21.82%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/04/12 -
Price 0.67 0.845 1.02 1.48 2.95 0.995 0.765 -
P/RPS 1.53 1.84 2.02 2.75 3.14 1.55 1.32 2.52%
P/EPS 16.80 18.91 17.11 19.50 24.54 10.82 10.24 8.72%
EY 5.95 5.29 5.85 5.13 4.08 9.25 9.77 -8.03%
DY 2.61 1.78 1.47 0.00 1.02 2.01 3.59 -5.24%
P/NAPS 1.81 2.56 3.29 5.92 7.20 3.21 3.33 -9.78%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/12 CAGR
Date 23/05/18 24/05/17 27/05/16 21/05/15 21/05/14 29/05/13 28/06/12 -
Price 0.695 1.05 1.03 1.48 3.00 1.40 0.77 -
P/RPS 1.59 2.28 2.04 2.75 3.20 2.18 1.33 3.06%
P/EPS 17.43 23.50 17.27 19.50 24.95 15.22 10.31 9.27%
EY 5.74 4.25 5.79 5.13 4.01 6.57 9.70 -8.48%
DY 2.52 1.43 1.46 0.00 1.00 1.43 3.57 -5.71%
P/NAPS 1.88 3.18 3.32 5.92 7.32 4.52 3.35 -9.29%

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