[BMGREEN] YoY Annualized Quarter 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- -5.47%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 284,056 213,648 174,500 143,436 0 -
PBT 58,406 36,334 29,028 18,936 0 -
Tax -15,462 -9,358 -7,680 -4,490 0 -
NP 42,944 26,976 21,348 14,446 0 -
-
NP to SH 42,944 26,976 21,348 13,710 0 -
-
Tax Rate 26.47% 25.76% 26.46% 23.71% - -
Total Cost 241,112 186,672 153,152 128,990 0 -
-
Net Worth 116,099 85,140 69,660 44,067 0 -
Dividend
30/09/14 30/09/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - 6,120 - -
Div Payout % - - - 44.64% - -
Equity
30/09/14 30/09/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 116,099 85,140 69,660 44,067 0 -
NOSH 258,000 258,000 258,000 244,821 0 -
Ratio Analysis
30/09/14 30/09/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 15.12% 12.63% 12.23% 10.07% 0.00% -
ROE 36.99% 31.68% 30.65% 31.11% 0.00% -
Per Share
30/09/14 30/09/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 110.10 82.81 67.64 58.59 0.00 -
EPS 16.64 10.46 8.28 5.60 0.00 -
DPS 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.45 0.33 0.27 0.18 0.00 -
Adjusted Per Share Value based on latest NOSH - 227,394
30/09/14 30/09/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 33.04 24.85 20.30 16.68 0.00 -
EPS 4.99 3.14 2.48 1.59 0.00 -
DPS 0.00 0.00 0.00 0.71 0.00 -
NAPS 0.135 0.099 0.081 0.0513 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 31/10/12 31/10/11 31/10/10 CAGR
Date 30/09/14 30/09/13 31/10/12 31/10/11 - -
Price 3.56 1.76 0.88 0.655 0.00 -
P/RPS 3.23 2.13 1.30 1.12 0.00 -
P/EPS 21.39 16.83 10.64 11.70 0.00 -
EY 4.68 5.94 9.40 8.55 0.00 -
DY 0.00 0.00 0.00 3.82 0.00 -
P/NAPS 7.91 5.33 3.26 3.64 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/09/13 31/10/12 31/10/11 31/10/10 CAGR
Date 18/11/14 25/11/13 14/12/12 16/12/11 - -
Price 1.63 2.40 0.87 0.845 0.00 -
P/RPS 1.48 2.90 1.29 1.44 0.00 -
P/EPS 9.79 22.95 10.51 15.09 0.00 -
EY 10.21 4.36 9.51 6.63 0.00 -
DY 0.00 0.00 0.00 2.96 0.00 -
P/NAPS 3.62 7.27 3.22 4.69 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