[BMGREEN] QoQ Cumulative Quarter Result on 31-Dec-2018 [#3]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 55.61%
YoY- 12.35%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 117,265 60,790 234,810 162,548 110,537 54,335 225,907 -35.38%
PBT 16,192 8,757 36,615 22,465 14,854 6,714 30,205 -33.98%
Tax -4,275 -2,109 -8,789 -5,631 -4,075 -1,840 -8,278 -35.60%
NP 11,917 6,648 27,826 16,834 10,779 4,874 21,927 -33.37%
-
NP to SH 11,494 6,462 26,575 16,258 10,448 4,932 20,575 -32.14%
-
Tax Rate 26.40% 24.08% 24.00% 25.07% 27.43% 27.41% 27.41% -
Total Cost 105,348 54,142 206,984 145,714 99,758 49,461 203,980 -35.60%
-
Net Worth 206,400 211,559 206,400 196,079 185,760 190,920 190,920 5.32%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - 10,320 - - - 9,030 -
Div Payout % - - 38.83% - - - 43.89% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 206,400 211,559 206,400 196,079 185,760 190,920 190,920 5.32%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 10.16% 10.94% 11.85% 10.36% 9.75% 8.97% 9.71% -
ROE 5.57% 3.05% 12.88% 8.29% 5.62% 2.58% 10.78% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 22.73 11.78 45.51 31.50 21.42 10.53 43.78 -35.37%
EPS 2.23 1.25 5.15 3.15 2.02 0.96 3.99 -32.12%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.75 -
NAPS 0.40 0.41 0.40 0.38 0.36 0.37 0.37 5.32%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 22.73 11.78 45.51 31.50 21.42 10.53 43.78 -35.37%
EPS 2.23 1.25 5.15 3.15 2.02 0.96 3.99 -32.12%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.75 -
NAPS 0.40 0.41 0.40 0.38 0.36 0.37 0.37 5.32%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.54 0.58 0.555 0.52 0.665 0.685 0.67 -
P/RPS 2.38 4.92 1.22 1.65 3.10 6.51 1.53 34.21%
P/EPS 24.24 46.31 10.78 16.50 32.84 71.67 16.80 27.65%
EY 4.13 2.16 9.28 6.06 3.04 1.40 5.95 -21.58%
DY 0.00 0.00 3.60 0.00 0.00 0.00 2.61 -
P/NAPS 1.35 1.41 1.39 1.37 1.85 1.85 1.81 -17.74%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 19/08/19 28/05/19 21/02/19 22/11/18 23/08/18 23/05/18 -
Price 0.62 0.74 0.565 0.59 0.61 0.725 0.695 -
P/RPS 2.73 6.28 1.24 1.87 2.85 6.89 1.59 43.34%
P/EPS 27.83 59.09 10.97 18.73 30.13 75.85 17.43 36.56%
EY 3.59 1.69 9.12 5.34 3.32 1.32 5.74 -26.84%
DY 0.00 0.00 3.54 0.00 0.00 0.00 2.52 -
P/NAPS 1.55 1.80 1.41 1.55 1.69 1.96 1.88 -12.06%

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