[BMGREEN] QoQ TTM Result on 31-Dec-2013 [#3]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 54.03%
YoY- 282.39%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 277,224 264,632 242,020 166,481 106,824 51,530 42,047 251.20%
PBT 49,216 43,378 38,180 27,983 18,167 8,521 7,353 254.75%
Tax -10,216 -8,623 -7,164 -7,208 -4,679 -2,183 -1,920 204.47%
NP 39,000 34,755 31,016 20,775 13,488 6,338 5,433 271.67%
-
NP to SH 39,000 34,755 31,016 20,775 13,488 6,338 5,433 271.67%
-
Tax Rate 20.76% 19.88% 18.76% 25.76% 25.76% 25.62% 26.11% -
Total Cost 238,224 229,877 211,004 145,706 93,336 45,192 36,614 248.12%
-
Net Worth 116,099 116,099 105,779 92,880 85,140 85,140 79,980 28.17%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 7,740 7,740 7,740 - - - - -
Div Payout % 19.85% 22.27% 24.95% - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 116,099 116,099 105,779 92,880 85,140 85,140 79,980 28.17%
NOSH 258,000 258,000 258,000 258,000 258,000 258,000 258,000 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 14.07% 13.13% 12.82% 12.48% 12.63% 12.30% 12.92% -
ROE 33.59% 29.94% 29.32% 22.37% 15.84% 7.44% 6.79% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 107.45 102.57 93.81 64.53 41.40 19.97 16.30 251.16%
EPS 15.12 13.47 12.02 8.05 5.23 2.46 2.11 271.24%
DPS 3.00 3.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.45 0.41 0.36 0.33 0.33 0.31 28.17%
Adjusted Per Share Value based on latest NOSH - 258,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 40.31 38.48 35.19 24.21 15.53 7.49 6.11 251.35%
EPS 5.67 5.05 4.51 3.02 1.96 0.92 0.79 271.63%
DPS 1.13 1.13 1.13 0.00 0.00 0.00 0.00 -
NAPS 0.1688 0.1688 0.1538 0.135 0.1238 0.1238 0.1163 28.16%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.56 2.99 2.95 2.60 1.76 1.39 0.995 -
P/RPS 3.31 2.92 3.14 4.03 4.25 6.96 6.11 -33.52%
P/EPS 23.55 22.20 24.54 32.29 33.67 56.58 47.25 -37.11%
EY 4.25 4.51 4.08 3.10 2.97 1.77 2.12 58.92%
DY 0.84 1.00 1.02 0.00 0.00 0.00 0.00 -
P/NAPS 7.91 6.64 7.20 7.22 5.33 4.21 3.21 82.33%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 19/08/14 21/05/14 19/02/14 25/11/13 20/08/13 29/05/13 -
Price 1.63 3.35 3.00 2.80 2.40 1.75 1.40 -
P/RPS 1.52 3.27 3.20 4.34 5.80 8.76 8.59 -68.44%
P/EPS 10.78 24.87 24.95 34.77 45.91 71.24 66.48 -70.23%
EY 9.27 4.02 4.01 2.88 2.18 1.40 1.50 236.39%
DY 1.84 0.90 1.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.62 7.44 7.32 7.78 7.27 5.30 4.52 -13.74%

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