[BMGREEN] QoQ Cumulative Quarter Result on 31-Dec-2016 [#3]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 63.87%
YoY- -36.64%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 101,238 45,435 237,190 179,008 116,194 61,720 260,109 -46.66%
PBT 12,829 6,293 32,391 22,155 13,646 8,665 39,582 -52.78%
Tax -3,205 -1,552 -8,533 -5,206 -3,323 -2,067 -8,692 -48.54%
NP 9,624 4,741 23,858 16,949 10,323 6,598 30,890 -54.00%
-
NP to SH 9,468 4,666 23,053 16,567 10,110 6,435 30,767 -54.38%
-
Tax Rate 24.98% 24.66% 26.34% 23.50% 24.35% 23.85% 21.96% -
Total Cost 91,614 40,694 213,332 162,059 105,871 55,122 229,219 -45.71%
-
Net Worth 175,440 175,440 170,280 159,960 159,960 165,119 159,960 6.34%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - 7,740 - - - 7,740 -
Div Payout % - - 33.57% - - - 25.16% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 175,440 175,440 170,280 159,960 159,960 165,119 159,960 6.34%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 9.51% 10.43% 10.06% 9.47% 8.88% 10.69% 11.88% -
ROE 5.40% 2.66% 13.54% 10.36% 6.32% 3.90% 19.23% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 19.62 8.81 45.97 34.69 22.52 11.96 50.41 -46.66%
EPS 1.83 0.90 4.47 3.21 1.96 1.25 5.96 -54.45%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
NAPS 0.34 0.34 0.33 0.31 0.31 0.32 0.31 6.34%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 11.78 5.28 27.59 20.82 13.51 7.18 30.25 -46.64%
EPS 1.10 0.54 2.68 1.93 1.18 0.75 3.58 -54.43%
DPS 0.00 0.00 0.90 0.00 0.00 0.00 0.90 -
NAPS 0.2041 0.2041 0.1981 0.1861 0.1861 0.1921 0.1861 6.34%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.91 0.935 0.845 0.815 0.995 1.02 1.02 -
P/RPS 4.64 10.62 1.84 2.35 4.42 8.53 2.02 74.00%
P/EPS 49.59 103.40 18.91 25.38 50.78 81.79 17.11 103.14%
EY 2.02 0.97 5.29 3.94 1.97 1.22 5.85 -50.74%
DY 0.00 0.00 1.78 0.00 0.00 0.00 1.47 -
P/NAPS 2.68 2.75 2.56 2.63 3.21 3.19 3.29 -12.76%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 22/08/17 24/05/17 22/02/17 17/11/16 17/08/16 27/05/16 -
Price 0.835 0.90 1.05 0.88 0.86 1.03 1.03 -
P/RPS 4.26 10.22 2.28 2.54 3.82 8.61 2.04 63.30%
P/EPS 45.51 99.53 23.50 27.41 43.89 82.59 17.27 90.67%
EY 2.20 1.00 4.25 3.65 2.28 1.21 5.79 -47.50%
DY 0.00 0.00 1.43 0.00 0.00 0.00 1.46 -
P/NAPS 2.46 2.65 3.18 2.84 2.77 3.22 3.32 -18.10%

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