[BMGREEN] QoQ Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 6.41%
YoY- 26.36%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 CAGR
Revenue 296,568 242,020 221,974 213,648 206,120 165,834 196,921 33.67%
PBT 54,876 38,180 37,310 36,334 34,084 30,193 33,874 40.76%
Tax -14,568 -7,164 -9,610 -9,358 -8,732 -6,458 -8,410 47.60%
NP 40,308 31,016 27,700 26,976 25,352 23,735 25,464 38.47%
-
NP to SH 40,308 31,016 27,700 26,976 25,352 23,735 25,464 38.47%
-
Tax Rate 26.55% 18.76% 25.76% 25.76% 25.62% 21.39% 24.83% -
Total Cost 256,260 211,004 194,274 186,672 180,768 142,099 171,457 32.95%
-
Net Worth 116,099 105,779 92,880 85,140 85,140 79,980 72,240 39.97%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 CAGR
Div - 7,740 - - - 5,160 - -
Div Payout % - 24.95% - - - 21.74% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 CAGR
Net Worth 116,099 105,779 92,880 85,140 85,140 79,980 72,240 39.97%
NOSH 258,000 258,000 258,000 258,000 258,000 258,000 258,000 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 CAGR
NP Margin 13.59% 12.82% 12.48% 12.63% 12.30% 14.31% 12.93% -
ROE 34.72% 29.32% 29.82% 31.68% 29.78% 29.68% 35.25% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 CAGR
RPS 114.95 93.81 86.04 82.81 79.89 64.28 76.33 33.66%
EPS 15.64 12.02 10.73 10.46 9.84 9.20 9.87 38.57%
DPS 0.00 3.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.45 0.41 0.36 0.33 0.33 0.31 0.28 39.97%
Adjusted Per Share Value based on latest NOSH - 258,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 CAGR
RPS 43.12 35.19 32.27 31.06 29.97 24.11 28.63 33.67%
EPS 5.86 4.51 4.03 3.92 3.69 3.45 3.70 38.52%
DPS 0.00 1.13 0.00 0.00 0.00 0.75 0.00 -
NAPS 0.1688 0.1538 0.135 0.1238 0.1238 0.1163 0.105 40.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/01/13 -
Price 2.99 2.95 2.60 1.76 1.39 0.995 0.945 -
P/RPS 2.60 3.14 3.02 2.13 1.74 1.55 1.24 69.00%
P/EPS 19.14 24.54 24.22 16.83 14.15 10.82 9.57 63.43%
EY 5.23 4.08 4.13 5.94 7.07 9.25 10.44 -38.73%
DY 0.00 1.02 0.00 0.00 0.00 2.01 0.00 -
P/NAPS 6.64 7.20 7.22 5.33 4.21 3.21 3.38 61.37%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 CAGR
Date 19/08/14 21/05/14 19/02/14 25/11/13 20/08/13 29/05/13 19/03/13 -
Price 3.35 3.00 2.80 2.40 1.75 1.40 1.01 -
P/RPS 2.91 3.20 3.25 2.90 2.19 2.18 1.32 75.11%
P/EPS 21.44 24.95 26.08 22.95 17.81 15.22 10.23 68.94%
EY 4.66 4.01 3.83 4.36 5.62 6.57 9.77 -40.82%
DY 0.00 1.00 0.00 0.00 0.00 1.43 0.00 -
P/NAPS 7.44 7.32 7.78 7.27 5.30 4.52 3.61 66.95%

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