[BMGREEN] QoQ Cumulative Quarter Result on 30-Jun-2023 [#1]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
24-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Jun-2023 [#1]
Profit Trend
QoQ- -45.88%
YoY- 166.66%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 440,303 321,600 219,289 100,849 377,684 260,865 177,093 83.42%
PBT 47,851 31,250 21,866 10,005 20,867 10,274 8,439 217.64%
Tax -12,312 -8,193 -5,305 -2,335 -4,709 -1,941 -1,782 262.32%
NP 35,539 23,057 16,561 7,670 16,158 8,333 6,657 205.14%
-
NP to SH 33,637 21,813 16,005 7,621 14,081 7,592 6,256 206.59%
-
Tax Rate 25.73% 26.22% 24.26% 23.34% 22.57% 18.89% 21.12% -
Total Cost 404,764 298,543 202,728 93,179 361,526 252,532 170,436 77.90%
-
Net Worth 263,159 247,679 242,519 247,679 237,360 232,199 232,199 8.69%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 11,610 - - - 9,030 - - -
Div Payout % 34.52% - - - 64.13% - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 263,159 247,679 242,519 247,679 237,360 232,199 232,199 8.69%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 8.07% 7.17% 7.55% 7.61% 4.28% 3.19% 3.76% -
ROE 12.78% 8.81% 6.60% 3.08% 5.93% 3.27% 2.69% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 85.33 62.33 42.50 19.54 73.19 50.56 34.32 83.42%
EPS 6.52 4.23 3.10 1.48 2.73 1.47 1.21 207.04%
DPS 2.25 0.00 0.00 0.00 1.75 0.00 0.00 -
NAPS 0.51 0.48 0.47 0.48 0.46 0.45 0.45 8.69%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 51.21 37.41 25.51 11.73 43.93 30.34 20.60 83.40%
EPS 3.91 2.54 1.86 0.89 1.64 0.88 0.73 205.81%
DPS 1.35 0.00 0.00 0.00 1.05 0.00 0.00 -
NAPS 0.3061 0.2881 0.2821 0.2881 0.2761 0.2701 0.2701 8.69%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.945 0.905 0.92 0.77 0.70 0.79 0.65 -
P/RPS 1.11 1.45 2.16 3.94 0.96 1.56 1.89 -29.84%
P/EPS 14.50 21.41 29.66 52.13 25.65 53.69 53.61 -58.14%
EY 6.90 4.67 3.37 1.92 3.90 1.86 1.87 138.59%
DY 2.38 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 1.85 1.89 1.96 1.60 1.52 1.76 1.44 18.16%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 28/05/24 26/02/24 17/11/23 24/08/23 25/05/23 23/02/23 24/11/22 -
Price 1.26 0.93 0.98 0.90 0.67 0.795 0.765 -
P/RPS 1.48 1.49 2.31 4.60 0.92 1.57 2.23 -23.89%
P/EPS 19.33 22.00 31.60 60.94 24.55 54.03 63.10 -54.52%
EY 5.17 4.55 3.17 1.64 4.07 1.85 1.58 120.24%
DY 1.79 0.00 0.00 0.00 2.61 0.00 0.00 -
P/NAPS 2.47 1.94 2.09 1.88 1.46 1.77 1.70 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