[BMGREEN] YoY TTM Result on 31-Jul-2012 [#1]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
13-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- 12.12%
YoY- 39.56%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 CAGR
Revenue 263,751 264,632 51,530 85,163 77,939 94,536 29.93%
PBT 48,716 43,378 8,521 14,724 12,769 12,747 40.80%
Tax -11,814 -8,623 -2,183 -1,209 -715 -3,063 41.13%
NP 36,902 34,755 6,338 13,515 12,054 9,684 40.70%
-
NP to SH 36,902 34,755 6,338 13,515 12,054 9,684 40.70%
-
Tax Rate 24.25% 19.88% 25.62% 8.21% 5.60% 24.03% -
Total Cost 226,849 229,877 45,192 71,648 65,885 84,852 28.53%
-
Net Worth 139,320 116,099 85,140 64,500 0 46,440 32.36%
Dividend
30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 CAGR
Div 9,030 7,740 - 3,870 3,870 - -
Div Payout % 24.47% 22.27% - 28.63% 32.11% - -
Equity
30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 CAGR
Net Worth 139,320 116,099 85,140 64,500 0 46,440 32.36%
NOSH 516,000 258,000 258,000 258,000 258,000 258,000 19.35%
Ratio Analysis
30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 CAGR
NP Margin 13.99% 13.13% 12.30% 15.87% 15.47% 10.24% -
ROE 26.49% 29.94% 7.44% 20.95% 0.00% 20.85% -
Per Share
30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 CAGR
RPS 51.11 102.57 19.97 33.01 30.21 36.64 8.86%
EPS 7.15 13.47 2.46 5.24 4.67 3.75 17.90%
DPS 1.75 3.00 0.00 1.50 1.50 0.00 -
NAPS 0.27 0.45 0.33 0.25 0.00 0.18 10.90%
Adjusted Per Share Value based on latest NOSH - 258,000
30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 CAGR
RPS 30.68 30.78 5.99 9.91 9.07 11.00 29.92%
EPS 4.29 4.04 0.74 1.57 1.40 1.13 40.56%
DPS 1.05 0.90 0.00 0.45 0.45 0.00 -
NAPS 0.162 0.135 0.099 0.075 0.00 0.054 32.36%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 CAGR
Date 30/06/15 30/06/14 28/06/13 31/07/12 29/06/12 29/07/11 -
Price 1.46 2.99 1.39 0.77 0.78 0.65 -
P/RPS 2.86 2.92 6.96 2.33 2.58 1.77 13.02%
P/EPS 20.42 22.20 56.58 14.70 16.69 17.32 4.29%
EY 4.90 4.51 1.77 6.80 5.99 5.77 -4.08%
DY 1.20 1.00 0.00 1.95 1.92 0.00 -
P/NAPS 5.41 6.64 4.21 3.08 0.00 3.61 10.87%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 CAGR
Date 19/08/15 19/08/14 20/08/13 - - - -
Price 1.16 3.35 1.75 0.00 0.00 0.00 -
P/RPS 2.27 3.27 8.76 0.00 0.00 0.00 -
P/EPS 16.22 24.87 71.24 0.00 0.00 0.00 -
EY 6.17 4.02 1.40 0.00 0.00 0.00 -
DY 1.51 0.90 0.00 0.00 0.00 0.00 -
P/NAPS 4.30 7.44 5.30 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