[BMGREEN] QoQ Annualized Quarter Result on 31-Dec-2022 [#3]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- -19.1%
YoY- -46.67%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 438,578 403,396 377,684 347,820 354,186 310,932 317,760 23.94%
PBT 43,732 40,020 20,867 13,698 16,878 15,524 25,709 42.45%
Tax -10,610 -9,340 -4,709 -2,588 -3,564 -2,728 -6,460 39.16%
NP 33,122 30,680 16,158 11,110 13,314 12,796 19,249 43.54%
-
NP to SH 32,010 30,484 14,081 10,122 12,512 11,432 16,975 52.57%
-
Tax Rate 24.26% 23.34% 22.57% 18.89% 21.12% 17.57% 25.13% -
Total Cost 405,456 372,716 361,526 336,709 340,872 298,136 298,511 22.62%
-
Net Worth 242,519 247,679 237,360 232,199 232,199 237,360 237,360 1.44%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - 9,030 - - - 9,030 -
Div Payout % - - 64.13% - - - 53.20% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 242,519 247,679 237,360 232,199 232,199 237,360 237,360 1.44%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 7.55% 7.61% 4.28% 3.19% 3.76% 4.12% 6.06% -
ROE 13.20% 12.31% 5.93% 4.36% 5.39% 4.82% 7.15% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 85.00 78.18 73.19 67.41 68.64 60.26 61.58 23.94%
EPS 6.20 5.92 2.73 1.96 2.42 2.20 3.29 52.50%
DPS 0.00 0.00 1.75 0.00 0.00 0.00 1.75 -
NAPS 0.47 0.48 0.46 0.45 0.45 0.46 0.46 1.44%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 51.01 46.92 43.93 40.46 41.20 36.17 36.96 23.93%
EPS 3.72 3.55 1.64 1.18 1.46 1.33 1.97 52.71%
DPS 0.00 0.00 1.05 0.00 0.00 0.00 1.05 -
NAPS 0.2821 0.2881 0.2761 0.2701 0.2701 0.2761 0.2761 1.44%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.92 0.77 0.70 0.79 0.65 0.775 0.95 -
P/RPS 1.08 0.98 0.96 1.17 0.95 1.29 1.54 -21.04%
P/EPS 14.83 13.03 25.65 40.27 26.81 34.98 28.88 -35.84%
EY 6.74 7.67 3.90 2.48 3.73 2.86 3.46 55.91%
DY 0.00 0.00 2.50 0.00 0.00 0.00 1.84 -
P/NAPS 1.96 1.60 1.52 1.76 1.44 1.68 2.07 -3.57%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 17/11/23 24/08/23 25/05/23 23/02/23 24/11/22 25/08/22 24/05/22 -
Price 0.98 0.90 0.67 0.795 0.765 0.77 0.905 -
P/RPS 1.15 1.15 0.92 1.18 1.11 1.28 1.47 -15.08%
P/EPS 15.80 15.23 24.55 40.52 31.55 34.76 27.51 -30.88%
EY 6.33 6.56 4.07 2.47 3.17 2.88 3.64 44.56%
DY 0.00 0.00 2.61 0.00 0.00 0.00 1.93 -
P/NAPS 2.09 1.88 1.46 1.77 1.70 1.67 1.97 4.01%

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