[BMGREEN] YoY TTM Result on 31-Jan-2011 [#3]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
29-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jan-2011 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/01/13 31/01/11 CAGR
Revenue 283,697 166,481 42,047 27,497 81.42%
PBT 52,038 27,983 7,353 3,393 100.74%
Tax -10,684 -7,208 -1,920 -556 112.64%
NP 41,354 20,775 5,433 2,837 98.16%
-
NP to SH 41,354 20,775 5,433 2,837 98.16%
-
Tax Rate 20.53% 25.76% 26.11% 16.39% -
Total Cost 242,343 145,706 36,614 24,660 79.19%
-
Net Worth 123,839 92,880 0 29,040 44.80%
Dividend
31/12/14 31/12/13 31/01/13 31/01/11 CAGR
Div 7,740 - - - -
Div Payout % 18.72% - - - -
Equity
31/12/14 31/12/13 31/01/13 31/01/11 CAGR
Net Worth 123,839 92,880 0 29,040 44.80%
NOSH 516,000 258,000 258,000 223,385 23.82%
Ratio Analysis
31/12/14 31/12/13 31/01/13 31/01/11 CAGR
NP Margin 14.58% 12.48% 12.92% 10.32% -
ROE 33.39% 22.37% 0.00% 9.77% -
Per Share
31/12/14 31/12/13 31/01/13 31/01/11 CAGR
RPS 54.98 64.53 16.30 12.31 46.51%
EPS 8.01 8.05 2.11 1.27 60.01%
DPS 1.50 0.00 0.00 0.00 -
NAPS 0.24 0.36 0.00 0.13 16.94%
Adjusted Per Share Value based on latest NOSH - 223,385
31/12/14 31/12/13 31/01/13 31/01/11 CAGR
RPS 41.25 24.21 6.11 4.00 81.40%
EPS 6.01 3.02 0.79 0.41 98.44%
DPS 1.13 0.00 0.00 0.00 -
NAPS 0.1801 0.135 0.00 0.0422 44.82%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/01/13 31/01/11 CAGR
Date 31/12/14 31/12/13 31/01/13 - -
Price 1.45 2.60 0.945 0.00 -
P/RPS 2.64 4.03 5.80 0.00 -
P/EPS 18.09 32.29 44.88 0.00 -
EY 5.53 3.10 2.23 0.00 -
DY 1.03 0.00 0.00 0.00 -
P/NAPS 6.04 7.22 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/01/13 31/01/11 CAGR
Date 25/02/15 19/02/14 - - -
Price 1.50 2.80 0.00 0.00 -
P/RPS 2.73 4.34 0.00 0.00 -
P/EPS 18.72 34.77 0.00 0.00 -
EY 5.34 2.88 0.00 0.00 -
DY 1.00 0.00 0.00 0.00 -
P/NAPS 6.25 7.78 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