[BMGREEN] QoQ Annualized Quarter Result on 30-Jun-2019 [#1]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
19-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- -2.74%
YoY- 31.02%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 230,147 227,114 234,530 243,160 234,810 216,730 221,074 2.71%
PBT 32,426 31,754 32,384 35,028 36,615 29,953 29,708 6.00%
Tax -8,344 -8,240 -8,550 -8,436 -8,789 -7,508 -8,150 1.57%
NP 24,082 23,514 23,834 26,592 27,826 22,445 21,558 7.65%
-
NP to SH 23,255 22,890 22,988 25,848 26,575 21,677 20,896 7.38%
-
Tax Rate 25.73% 25.95% 26.40% 24.08% 24.00% 25.07% 27.43% -
Total Cost 206,065 203,600 210,696 216,568 206,984 194,285 199,516 2.17%
-
Net Worth 211,559 211,559 206,400 211,559 206,400 196,079 185,760 9.04%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 9,030 - - - 10,320 - - -
Div Payout % 38.83% - - - 38.83% - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 211,559 211,559 206,400 211,559 206,400 196,079 185,760 9.04%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 10.46% 10.35% 10.16% 10.94% 11.85% 10.36% 9.75% -
ROE 10.99% 10.82% 11.14% 12.22% 12.88% 11.06% 11.25% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 44.60 44.01 45.45 47.12 45.51 42.00 42.84 2.71%
EPS 4.51 4.44 4.46 5.00 5.15 4.20 4.04 7.60%
DPS 1.75 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.41 0.41 0.40 0.41 0.40 0.38 0.36 9.04%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 26.77 26.42 27.28 28.28 27.31 25.21 25.71 2.72%
EPS 2.70 2.66 2.67 3.01 3.09 2.52 2.43 7.26%
DPS 1.05 0.00 0.00 0.00 1.20 0.00 0.00 -
NAPS 0.2461 0.2461 0.2401 0.2461 0.2401 0.2281 0.2161 9.04%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.45 0.605 0.54 0.58 0.555 0.52 0.665 -
P/RPS 1.01 1.37 1.19 1.23 1.22 1.24 1.55 -24.81%
P/EPS 9.98 13.64 12.12 11.58 10.78 12.38 16.42 -28.22%
EY 10.02 7.33 8.25 8.64 9.28 8.08 6.09 39.32%
DY 3.89 0.00 0.00 0.00 3.60 0.00 0.00 -
P/NAPS 1.10 1.48 1.35 1.41 1.39 1.37 1.85 -29.26%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 25/06/20 21/02/20 21/11/19 19/08/19 28/05/19 21/02/19 22/11/18 -
Price 0.52 0.60 0.62 0.74 0.565 0.59 0.61 -
P/RPS 1.17 1.36 1.36 1.57 1.24 1.40 1.42 -12.10%
P/EPS 11.54 13.53 13.92 14.77 10.97 14.04 15.06 -16.24%
EY 8.67 7.39 7.19 6.77 9.12 7.12 6.64 19.44%
DY 3.37 0.00 0.00 0.00 3.54 0.00 0.00 -
P/NAPS 1.27 1.46 1.55 1.80 1.41 1.55 1.69 -17.32%

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