[BMGREEN] QoQ Cumulative Quarter Result on 30-Jun-2017 [#1]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -79.76%
YoY- -27.49%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 225,907 157,818 101,238 45,435 237,190 179,008 116,194 55.83%
PBT 30,205 20,026 12,829 6,293 32,391 22,155 13,646 69.92%
Tax -8,278 -5,047 -3,205 -1,552 -8,533 -5,206 -3,323 83.86%
NP 21,927 14,979 9,624 4,741 23,858 16,949 10,323 65.31%
-
NP to SH 20,575 14,471 9,468 4,666 23,053 16,567 10,110 60.66%
-
Tax Rate 27.41% 25.20% 24.98% 24.66% 26.34% 23.50% 24.35% -
Total Cost 203,980 142,839 91,614 40,694 213,332 162,059 105,871 54.89%
-
Net Worth 190,920 180,599 175,440 175,440 170,280 159,960 159,960 12.53%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 9,030 - - - 7,740 - - -
Div Payout % 43.89% - - - 33.57% - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 190,920 180,599 175,440 175,440 170,280 159,960 159,960 12.53%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 9.71% 9.49% 9.51% 10.43% 10.06% 9.47% 8.88% -
ROE 10.78% 8.01% 5.40% 2.66% 13.54% 10.36% 6.32% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 43.78 30.58 19.62 8.81 45.97 34.69 22.52 55.82%
EPS 3.99 2.80 1.83 0.90 4.47 3.21 1.96 60.69%
DPS 1.75 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.37 0.35 0.34 0.34 0.33 0.31 0.31 12.53%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 32.85 22.95 14.72 6.61 34.49 26.03 16.89 55.87%
EPS 2.99 2.10 1.38 0.68 3.35 2.41 1.47 60.60%
DPS 1.31 0.00 0.00 0.00 1.13 0.00 0.00 -
NAPS 0.2776 0.2626 0.2551 0.2551 0.2476 0.2326 0.2326 12.52%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.67 0.825 0.91 0.935 0.845 0.815 0.995 -
P/RPS 1.53 2.70 4.64 10.62 1.84 2.35 4.42 -50.73%
P/EPS 16.80 29.42 49.59 103.40 18.91 25.38 50.78 -52.19%
EY 5.95 3.40 2.02 0.97 5.29 3.94 1.97 109.08%
DY 2.61 0.00 0.00 0.00 1.78 0.00 0.00 -
P/NAPS 1.81 2.36 2.68 2.75 2.56 2.63 3.21 -31.77%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 23/05/18 13/02/18 22/11/17 22/08/17 24/05/17 22/02/17 17/11/16 -
Price 0.695 0.78 0.835 0.90 1.05 0.88 0.86 -
P/RPS 1.59 2.55 4.26 10.22 2.28 2.54 3.82 -44.28%
P/EPS 17.43 27.81 45.51 99.53 23.50 27.41 43.89 -46.00%
EY 5.74 3.60 2.20 1.00 4.25 3.65 2.28 85.16%
DY 2.52 0.00 0.00 0.00 1.43 0.00 0.00 -
P/NAPS 1.88 2.23 2.46 2.65 3.18 2.84 2.77 -22.78%

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