[BMGREEN] QoQ Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
13-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 1.89%
YoY- -12.65%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 221,074 217,340 225,907 210,424 202,476 181,740 237,190 -4.57%
PBT 29,708 26,856 30,205 26,701 25,658 25,172 32,391 -5.59%
Tax -8,150 -7,360 -8,278 -6,729 -6,410 -6,208 -8,533 -3.01%
NP 21,558 19,496 21,927 19,972 19,248 18,964 23,858 -6.52%
-
NP to SH 20,896 19,728 20,575 19,294 18,936 18,664 23,053 -6.33%
-
Tax Rate 27.43% 27.41% 27.41% 25.20% 24.98% 24.66% 26.34% -
Total Cost 199,516 197,844 203,980 190,452 183,228 162,776 213,332 -4.36%
-
Net Worth 185,760 190,920 190,920 180,599 175,440 175,440 170,280 5.96%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - 9,030 - - - 7,740 -
Div Payout % - - 43.89% - - - 33.57% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 185,760 190,920 190,920 180,599 175,440 175,440 170,280 5.96%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 9.75% 8.97% 9.71% 9.49% 9.51% 10.43% 10.06% -
ROE 11.25% 10.33% 10.78% 10.68% 10.79% 10.64% 13.54% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 42.84 42.12 43.78 40.78 39.24 35.22 45.97 -4.58%
EPS 4.04 3.84 3.99 3.73 3.66 3.60 4.47 -6.51%
DPS 0.00 0.00 1.75 0.00 0.00 0.00 1.50 -
NAPS 0.36 0.37 0.37 0.35 0.34 0.34 0.33 5.96%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 25.71 25.28 26.28 24.48 23.55 21.14 27.59 -4.59%
EPS 2.43 2.29 2.39 2.24 2.20 2.17 2.68 -6.31%
DPS 0.00 0.00 1.05 0.00 0.00 0.00 0.90 -
NAPS 0.2161 0.2221 0.2221 0.2101 0.2041 0.2041 0.1981 5.96%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.665 0.685 0.67 0.825 0.91 0.935 0.845 -
P/RPS 1.55 1.63 1.53 2.02 2.32 2.65 1.84 -10.79%
P/EPS 16.42 17.92 16.80 22.06 24.80 25.85 18.91 -8.97%
EY 6.09 5.58 5.95 4.53 4.03 3.87 5.29 9.83%
DY 0.00 0.00 2.61 0.00 0.00 0.00 1.78 -
P/NAPS 1.85 1.85 1.81 2.36 2.68 2.75 2.56 -19.45%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 23/08/18 23/05/18 13/02/18 22/11/17 22/08/17 24/05/17 -
Price 0.61 0.725 0.695 0.78 0.835 0.90 1.05 -
P/RPS 1.42 1.72 1.59 1.91 2.13 2.56 2.28 -27.04%
P/EPS 15.06 18.96 17.43 20.86 22.75 24.88 23.50 -25.64%
EY 6.64 5.27 5.74 4.79 4.39 4.02 4.25 34.60%
DY 0.00 0.00 2.52 0.00 0.00 0.00 1.43 -
P/NAPS 1.69 1.96 1.88 2.23 2.46 2.65 3.18 -34.36%

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