[BMGREEN] QoQ Cumulative Quarter Result on 31-Dec-2022 [#3]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 21.36%
YoY- -46.67%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 219,289 100,849 377,684 260,865 177,093 77,733 317,760 -21.88%
PBT 21,866 10,005 20,867 10,274 8,439 3,881 25,709 -10.22%
Tax -5,305 -2,335 -4,709 -1,941 -1,782 -682 -6,460 -12.29%
NP 16,561 7,670 16,158 8,333 6,657 3,199 19,249 -9.53%
-
NP to SH 16,005 7,621 14,081 7,592 6,256 2,858 16,975 -3.84%
-
Tax Rate 24.26% 23.34% 22.57% 18.89% 21.12% 17.57% 25.13% -
Total Cost 202,728 93,179 361,526 252,532 170,436 74,534 298,511 -22.71%
-
Net Worth 242,519 247,679 237,360 232,199 232,199 237,360 237,360 1.44%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - 9,030 - - - 9,030 -
Div Payout % - - 64.13% - - - 53.20% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 242,519 247,679 237,360 232,199 232,199 237,360 237,360 1.44%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 7.55% 7.61% 4.28% 3.19% 3.76% 4.12% 6.06% -
ROE 6.60% 3.08% 5.93% 3.27% 2.69% 1.20% 7.15% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 42.50 19.54 73.19 50.56 34.32 15.06 61.58 -21.88%
EPS 3.10 1.48 2.73 1.47 1.21 0.55 3.29 -3.88%
DPS 0.00 0.00 1.75 0.00 0.00 0.00 1.75 -
NAPS 0.47 0.48 0.46 0.45 0.45 0.46 0.46 1.44%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 31.88 14.66 54.91 37.93 25.75 11.30 46.20 -21.89%
EPS 2.33 1.11 2.05 1.10 0.91 0.42 2.47 -3.81%
DPS 0.00 0.00 1.31 0.00 0.00 0.00 1.31 -
NAPS 0.3526 0.3601 0.3451 0.3376 0.3376 0.3451 0.3451 1.44%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.92 0.77 0.70 0.79 0.65 0.775 0.95 -
P/RPS 2.16 3.94 0.96 1.56 1.89 5.14 1.54 25.27%
P/EPS 29.66 52.13 25.65 53.69 53.61 139.92 28.88 1.79%
EY 3.37 1.92 3.90 1.86 1.87 0.71 3.46 -1.74%
DY 0.00 0.00 2.50 0.00 0.00 0.00 1.84 -
P/NAPS 1.96 1.60 1.52 1.76 1.44 1.68 2.07 -3.57%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 17/11/23 24/08/23 25/05/23 23/02/23 24/11/22 25/08/22 24/05/22 -
Price 0.98 0.90 0.67 0.795 0.765 0.77 0.905 -
P/RPS 2.31 4.60 0.92 1.57 2.23 5.11 1.47 35.12%
P/EPS 31.60 60.94 24.55 54.03 63.10 139.02 27.51 9.67%
EY 3.17 1.64 4.07 1.85 1.58 0.72 3.64 -8.79%
DY 0.00 0.00 2.61 0.00 0.00 0.00 1.93 -
P/NAPS 2.09 1.88 1.46 1.77 1.70 1.67 1.97 4.01%

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