[BMGREEN] YoY Cumulative Quarter Result on 30-Sep-2015 [#2]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 149.96%
YoY- -8.92%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 CAGR
Revenue 110,537 101,238 116,194 129,155 142,028 106,824 87,250 4.07%
PBT 14,854 12,829 13,646 25,566 29,203 18,167 14,514 0.39%
Tax -4,075 -3,205 -3,323 -6,009 -7,731 -4,679 -3,840 1.00%
NP 10,779 9,624 10,323 19,557 21,472 13,488 10,674 0.16%
-
NP to SH 10,448 9,468 10,110 19,557 21,472 13,488 10,674 -0.36%
-
Tax Rate 27.43% 24.98% 24.35% 23.50% 26.47% 25.76% 26.46% -
Total Cost 99,758 91,614 105,871 109,598 120,556 93,336 76,576 4.57%
-
Net Worth 185,760 175,440 159,960 134,159 116,099 85,140 69,660 18.02%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 CAGR
Net Worth 185,760 175,440 159,960 134,159 116,099 85,140 69,660 18.02%
NOSH 516,000 516,000 516,000 516,000 258,000 258,000 258,000 12.42%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 CAGR
NP Margin 9.75% 9.51% 8.88% 15.14% 15.12% 12.63% 12.23% -
ROE 5.62% 5.40% 6.32% 14.58% 18.49% 15.84% 15.32% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 CAGR
RPS 21.42 19.62 22.52 25.03 55.05 41.40 33.82 -7.42%
EPS 2.02 1.83 1.96 3.79 8.32 5.23 4.14 -11.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.34 0.31 0.26 0.45 0.33 0.27 4.98%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 CAGR
RPS 12.86 11.78 13.51 15.02 16.52 12.43 10.15 4.07%
EPS 1.22 1.10 1.18 2.27 2.50 1.57 1.24 -0.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2161 0.2041 0.1861 0.156 0.135 0.099 0.081 18.03%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 -
Price 0.665 0.91 0.995 1.10 3.56 1.76 0.88 -
P/RPS 3.10 4.64 4.42 4.39 6.47 4.25 2.60 3.01%
P/EPS 32.84 49.59 50.78 29.02 42.78 33.67 21.27 7.61%
EY 3.04 2.02 1.97 3.45 2.34 2.97 4.70 -7.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 2.68 3.21 4.23 7.91 5.33 3.26 -9.12%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/10/12 CAGR
Date 22/11/18 22/11/17 17/11/16 19/11/15 18/11/14 25/11/13 14/12/12 -
Price 0.61 0.835 0.86 1.12 1.63 2.40 0.87 -
P/RPS 2.85 4.26 3.82 4.47 2.96 5.80 2.57 1.76%
P/EPS 30.13 45.51 43.89 29.55 19.59 45.91 21.03 6.26%
EY 3.32 2.20 2.28 3.38 5.11 2.18 4.76 -5.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 2.46 2.77 4.31 3.62 7.27 3.22 -10.32%

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