[BMGREEN] YoY TTM Result on 30-Jun-2012 [#1]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -23.34%
YoY- 24.47%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 CAGR
Revenue 264,632 51,530 85,163 77,939 94,536 42.30%
PBT 43,378 8,521 14,724 12,769 12,747 52.15%
Tax -8,623 -2,183 -1,209 -715 -3,063 42.57%
NP 34,755 6,338 13,515 12,054 9,684 54.95%
-
NP to SH 34,755 6,338 13,515 12,054 9,684 54.95%
-
Tax Rate 19.88% 25.62% 8.21% 5.60% 24.03% -
Total Cost 229,877 45,192 71,648 65,885 84,852 40.71%
-
Net Worth 116,099 85,140 64,500 0 46,440 36.89%
Dividend
30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 CAGR
Div 7,740 - 3,870 3,870 - -
Div Payout % 22.27% - 28.63% 32.11% - -
Equity
30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 CAGR
Net Worth 116,099 85,140 64,500 0 46,440 36.89%
NOSH 258,000 258,000 258,000 258,000 258,000 0.00%
Ratio Analysis
30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 CAGR
NP Margin 13.13% 12.30% 15.87% 15.47% 10.24% -
ROE 29.94% 7.44% 20.95% 0.00% 20.85% -
Per Share
30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 CAGR
RPS 102.57 19.97 33.01 30.21 36.64 42.30%
EPS 13.47 2.46 5.24 4.67 3.75 54.99%
DPS 3.00 0.00 1.50 1.50 0.00 -
NAPS 0.45 0.33 0.25 0.00 0.18 36.89%
Adjusted Per Share Value based on latest NOSH - 258,000
30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 CAGR
RPS 30.78 5.99 9.91 9.07 11.00 42.28%
EPS 4.04 0.74 1.57 1.40 1.13 54.74%
DPS 0.90 0.00 0.45 0.45 0.00 -
NAPS 0.135 0.099 0.075 0.00 0.054 36.89%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 CAGR
Date 30/06/14 28/06/13 31/07/12 29/06/12 29/07/11 -
Price 2.99 1.39 0.77 0.78 0.65 -
P/RPS 2.92 6.96 2.33 2.58 1.77 18.71%
P/EPS 22.20 56.58 14.70 16.69 17.32 8.87%
EY 4.51 1.77 6.80 5.99 5.77 -8.09%
DY 1.00 0.00 1.95 1.92 0.00 -
P/NAPS 6.64 4.21 3.08 0.00 3.61 23.22%
Price Multiplier on Announcement Date
30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 CAGR
Date 19/08/14 20/08/13 - - - -
Price 3.35 1.75 0.00 0.00 0.00 -
P/RPS 3.27 8.76 0.00 0.00 0.00 -
P/EPS 24.87 71.24 0.00 0.00 0.00 -
EY 4.02 1.40 0.00 0.00 0.00 -
DY 0.90 0.00 0.00 0.00 0.00 -
P/NAPS 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