[BMGREEN] QoQ Cumulative Quarter Result on 30-Jun-2020 [#1]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
12-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- -89.93%
YoY- -63.76%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 237,328 161,353 96,359 32,028 230,147 170,336 117,265 59.93%
PBT 33,745 24,370 13,711 3,541 32,426 23,816 16,192 63.08%
Tax -8,328 -6,285 -3,785 -1,057 -8,344 -6,180 -4,275 55.91%
NP 25,417 18,085 9,926 2,484 24,082 17,636 11,917 65.61%
-
NP to SH 22,459 15,932 8,390 2,342 23,255 17,168 11,494 56.23%
-
Tax Rate 24.68% 25.79% 27.61% 29.85% 25.73% 25.95% 26.40% -
Total Cost 211,911 143,268 86,433 29,544 206,065 152,700 105,348 59.28%
-
Net Worth 227,039 221,880 216,719 216,719 211,559 211,559 206,400 6.55%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 9,030 - - - 9,030 - - -
Div Payout % 40.21% - - - 38.83% - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 227,039 221,880 216,719 216,719 211,559 211,559 206,400 6.55%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 10.71% 11.21% 10.30% 7.76% 10.46% 10.35% 10.16% -
ROE 9.89% 7.18% 3.87% 1.08% 10.99% 8.11% 5.57% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 45.99 31.27 18.67 6.21 44.60 33.01 22.73 59.90%
EPS 4.35 3.09 1.63 0.45 4.51 3.33 2.23 56.05%
DPS 1.75 0.00 0.00 0.00 1.75 0.00 0.00 -
NAPS 0.44 0.43 0.42 0.42 0.41 0.41 0.40 6.55%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 27.60 18.77 11.21 3.73 26.77 19.81 13.64 59.91%
EPS 2.61 1.85 0.98 0.27 2.70 2.00 1.34 55.90%
DPS 1.05 0.00 0.00 0.00 1.05 0.00 0.00 -
NAPS 0.2641 0.2581 0.2521 0.2521 0.2461 0.2461 0.2401 6.55%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.39 0.995 0.605 0.555 0.45 0.605 0.54 -
P/RPS 3.02 3.18 3.24 8.94 1.01 1.83 2.38 17.18%
P/EPS 31.94 32.23 37.21 122.28 9.98 18.18 24.24 20.16%
EY 3.13 3.10 2.69 0.82 10.02 5.50 4.13 -16.86%
DY 1.26 0.00 0.00 0.00 3.89 0.00 0.00 -
P/NAPS 3.16 2.31 1.44 1.32 1.10 1.48 1.35 76.20%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 25/05/21 24/02/21 24/11/20 12/08/20 25/06/20 21/02/20 21/11/19 -
Price 1.16 0.985 0.86 0.63 0.52 0.60 0.62 -
P/RPS 2.52 3.15 4.61 10.15 1.17 1.82 2.73 -5.19%
P/EPS 26.65 31.90 52.89 138.80 11.54 18.03 27.83 -2.84%
EY 3.75 3.13 1.89 0.72 8.67 5.55 3.59 2.94%
DY 1.51 0.00 0.00 0.00 3.37 0.00 0.00 -
P/NAPS 2.64 2.29 2.05 1.50 1.27 1.46 1.55 42.57%

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