[BMGREEN] QoQ Cumulative Quarter Result on 30-Apr-2012 [#4]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
28-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
30-Apr-2012 [#4]
Profit Trend
QoQ--%
YoY- 0.23%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 CAGR
Revenue 87,250 42,047 0 149,657 0 106,541 71,718 21.59%
PBT 14,514 7,353 0 22,237 0 14,866 9,468 53.11%
Tax -3,840 -1,920 0 -2,960 0 -3,671 -2,245 70.79%
NP 10,674 5,433 0 19,277 0 11,195 7,223 47.62%
-
NP to SH 10,674 5,433 0 19,277 0 11,195 6,855 55.52%
-
Tax Rate 26.46% 26.11% - 13.31% - 24.69% 23.71% -
Total Cost 76,576 36,614 0 130,380 0 95,346 64,495 18.67%
-
Net Worth 69,660 64,500 0 59,340 59,340 51,600 44,067 57.87%
Dividend
31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 CAGR
Div - - - 7,095 - 3,225 3,060 -
Div Payout % - - - 36.81% - 28.81% 44.64% -
Equity
31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 CAGR
Net Worth 69,660 64,500 0 59,340 59,340 51,600 44,067 57.87%
NOSH 258,000 258,000 258,000 258,000 258,000 258,000 244,821 5.36%
Ratio Analysis
31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 CAGR
NP Margin 12.23% 12.92% 0.00% 12.88% 0.00% 10.51% 10.07% -
ROE 15.32% 8.42% 0.00% 32.49% 0.00% 21.70% 15.56% -
Per Share
31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 CAGR
RPS 33.82 16.30 0.00 58.01 0.00 41.29 29.29 15.42%
EPS 4.14 2.11 0.00 7.47 0.00 4.34 2.80 47.69%
DPS 0.00 0.00 0.00 2.75 0.00 1.25 1.25 -
NAPS 0.27 0.25 0.00 0.23 0.23 0.20 0.18 49.83%
Adjusted Per Share Value based on latest NOSH - 258,000
31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 CAGR
RPS 12.69 6.11 0.00 21.76 0.00 15.49 10.43 21.60%
EPS 1.55 0.79 0.00 2.80 0.00 1.63 1.00 54.81%
DPS 0.00 0.00 0.00 1.03 0.00 0.47 0.44 -
NAPS 0.1013 0.0938 0.00 0.0863 0.0863 0.075 0.0641 57.83%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 CAGR
Date 31/10/12 31/07/12 29/06/12 30/04/12 30/03/12 31/01/12 31/10/11 -
Price 0.88 0.77 0.78 0.765 0.795 0.80 0.655 -
P/RPS 2.60 4.72 0.00 1.32 0.00 1.94 2.24 16.02%
P/EPS 21.27 36.57 0.00 10.24 0.00 18.44 23.39 -9.04%
EY 4.70 2.73 0.00 9.77 0.00 5.42 4.27 10.04%
DY 0.00 0.00 0.00 3.59 0.00 1.56 1.91 -
P/NAPS 3.26 3.08 0.00 3.33 3.46 4.00 3.64 -10.41%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 CAGR
Date 14/12/12 13/09/12 - 28/06/12 - 22/03/12 16/12/11 -
Price 0.87 0.83 0.00 0.77 0.00 0.80 0.845 -
P/RPS 2.57 5.09 0.00 1.33 0.00 1.94 2.88 -10.73%
P/EPS 21.03 39.41 0.00 10.31 0.00 18.44 30.18 -30.24%
EY 4.76 2.54 0.00 9.70 0.00 5.42 3.31 43.66%
DY 0.00 0.00 0.00 3.57 0.00 1.56 1.48 -
P/NAPS 3.22 3.32 0.00 3.35 0.00 4.00 4.69 -31.27%

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