[BMGREEN] QoQ Annualized Quarter Result on 31-Dec-2019 [#3]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
21-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -0.42%
YoY- 5.6%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 192,718 128,112 230,147 227,114 234,530 243,160 234,810 -12.30%
PBT 27,422 14,164 32,426 31,754 32,384 35,028 36,615 -17.48%
Tax -7,570 -4,228 -8,344 -8,240 -8,550 -8,436 -8,789 -9.44%
NP 19,852 9,936 24,082 23,514 23,834 26,592 27,826 -20.10%
-
NP to SH 16,780 9,368 23,255 22,890 22,988 25,848 26,575 -26.33%
-
Tax Rate 27.61% 29.85% 25.73% 25.95% 26.40% 24.08% 24.00% -
Total Cost 172,866 118,176 206,065 203,600 210,696 216,568 206,984 -11.28%
-
Net Worth 216,719 216,719 211,559 211,559 206,400 211,559 206,400 3.29%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - 9,030 - - - 10,320 -
Div Payout % - - 38.83% - - - 38.83% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 216,719 216,719 211,559 211,559 206,400 211,559 206,400 3.29%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 10.30% 7.76% 10.46% 10.35% 10.16% 10.94% 11.85% -
ROE 7.74% 4.32% 10.99% 10.82% 11.14% 12.22% 12.88% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 37.35 24.83 44.60 44.01 45.45 47.12 45.51 -12.31%
EPS 3.26 1.80 4.51 4.44 4.46 5.00 5.15 -26.21%
DPS 0.00 0.00 1.75 0.00 0.00 0.00 2.00 -
NAPS 0.42 0.42 0.41 0.41 0.40 0.41 0.40 3.29%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 37.35 24.83 44.60 44.01 45.45 47.12 45.51 -12.31%
EPS 3.26 1.80 4.51 4.44 4.46 5.00 5.15 -26.21%
DPS 0.00 0.00 1.75 0.00 0.00 0.00 2.00 -
NAPS 0.42 0.42 0.41 0.41 0.40 0.41 0.40 3.29%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.605 0.555 0.45 0.605 0.54 0.58 0.555 -
P/RPS 1.62 2.24 1.01 1.37 1.19 1.23 1.22 20.74%
P/EPS 18.60 30.57 9.98 13.64 12.12 11.58 10.78 43.71%
EY 5.38 3.27 10.02 7.33 8.25 8.64 9.28 -30.40%
DY 0.00 0.00 3.89 0.00 0.00 0.00 3.60 -
P/NAPS 1.44 1.32 1.10 1.48 1.35 1.41 1.39 2.37%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 12/08/20 25/06/20 21/02/20 21/11/19 19/08/19 28/05/19 -
Price 0.86 0.63 0.52 0.60 0.62 0.74 0.565 -
P/RPS 2.30 2.54 1.17 1.36 1.36 1.57 1.24 50.79%
P/EPS 26.45 34.70 11.54 13.53 13.92 14.77 10.97 79.52%
EY 3.78 2.88 8.67 7.39 7.19 6.77 9.12 -44.32%
DY 0.00 0.00 3.37 0.00 0.00 0.00 3.54 -
P/NAPS 2.05 1.50 1.27 1.46 1.55 1.80 1.41 28.25%

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