[BMGREEN] QoQ Cumulative Quarter Result on 30-Sep-2021 [#2]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 68.86%
YoY- 9.89%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 77,733 317,760 230,253 133,238 70,914 237,328 161,353 -38.62%
PBT 3,881 25,709 20,898 12,282 7,396 33,745 24,370 -70.71%
Tax -682 -6,460 -5,346 -3,018 -1,992 -8,328 -6,285 -77.34%
NP 3,199 19,249 15,552 9,264 5,404 25,417 18,085 -68.58%
-
NP to SH 2,858 16,975 14,235 9,220 5,460 22,459 15,932 -68.29%
-
Tax Rate 17.57% 25.13% 25.58% 24.57% 26.93% 24.68% 25.79% -
Total Cost 74,534 298,511 214,701 123,974 65,510 211,911 143,268 -35.39%
-
Net Worth 237,360 237,360 237,360 232,199 237,360 227,039 221,880 4.61%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - 9,030 - - - 9,030 - -
Div Payout % - 53.20% - - - 40.21% - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 237,360 237,360 237,360 232,199 237,360 227,039 221,880 4.61%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 4.12% 6.06% 6.75% 6.95% 7.62% 10.71% 11.21% -
ROE 1.20% 7.15% 6.00% 3.97% 2.30% 9.89% 7.18% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 15.06 61.58 44.62 25.82 13.74 45.99 31.27 -38.64%
EPS 0.55 3.29 2.76 1.79 1.06 4.35 3.09 -68.45%
DPS 0.00 1.75 0.00 0.00 0.00 1.75 0.00 -
NAPS 0.46 0.46 0.46 0.45 0.46 0.44 0.43 4.61%
Adjusted Per Share Value based on latest NOSH - 516,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 11.30 46.20 33.48 19.37 10.31 34.51 23.46 -38.63%
EPS 0.42 2.47 2.07 1.34 0.79 3.27 2.32 -68.09%
DPS 0.00 1.31 0.00 0.00 0.00 1.31 0.00 -
NAPS 0.3451 0.3451 0.3451 0.3376 0.3451 0.3301 0.3226 4.61%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.775 0.95 0.955 1.03 1.08 1.39 0.995 -
P/RPS 5.14 1.54 2.14 3.99 7.86 3.02 3.18 37.84%
P/EPS 139.92 28.88 34.62 57.64 102.07 31.94 32.23 166.83%
EY 0.71 3.46 2.89 1.73 0.98 3.13 3.10 -62.66%
DY 0.00 1.84 0.00 0.00 0.00 1.26 0.00 -
P/NAPS 1.68 2.07 2.08 2.29 2.35 3.16 2.31 -19.17%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 24/05/22 23/02/22 25/11/21 23/08/21 25/05/21 24/02/21 -
Price 0.77 0.905 0.965 0.98 1.10 1.16 0.985 -
P/RPS 5.11 1.47 2.16 3.80 8.00 2.52 3.15 38.18%
P/EPS 139.02 27.51 34.98 54.85 103.96 26.65 31.90 167.52%
EY 0.72 3.64 2.86 1.82 0.96 3.75 3.13 -62.55%
DY 0.00 1.93 0.00 0.00 0.00 1.51 0.00 -
P/NAPS 1.67 1.97 2.10 2.18 2.39 2.64 2.29 -19.02%

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