[BMGREEN] QoQ Cumulative Quarter Result on 31-Mar-2016 [#4]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- 17.67%
YoY- -21.42%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 179,008 116,194 61,720 260,109 192,633 129,155 60,018 106.51%
PBT 22,155 13,646 8,665 39,582 32,922 25,566 10,268 66.58%
Tax -5,206 -3,323 -2,067 -8,692 -6,775 -6,009 -2,444 65.17%
NP 16,949 10,323 6,598 30,890 26,147 19,557 7,824 67.02%
-
NP to SH 16,567 10,110 6,435 30,767 26,147 19,557 7,824 64.52%
-
Tax Rate 23.50% 24.35% 23.85% 21.96% 20.58% 23.50% 23.80% -
Total Cost 162,059 105,871 55,122 229,219 166,486 109,598 52,194 112.10%
-
Net Worth 159,960 159,960 165,119 159,960 149,639 134,159 139,320 9.60%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - 7,740 - - - -
Div Payout % - - - 25.16% - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 159,960 159,960 165,119 159,960 149,639 134,159 139,320 9.60%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 9.47% 8.88% 10.69% 11.88% 13.57% 15.14% 13.04% -
ROE 10.36% 6.32% 3.90% 19.23% 17.47% 14.58% 5.62% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 34.69 22.52 11.96 50.41 37.33 25.03 11.63 106.52%
EPS 3.21 1.96 1.25 5.96 5.07 3.79 1.52 64.23%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.31 0.31 0.32 0.31 0.29 0.26 0.27 9.60%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 26.03 16.89 8.97 37.82 28.01 18.78 8.73 106.47%
EPS 2.41 1.47 0.94 4.47 3.80 2.84 1.14 64.34%
DPS 0.00 0.00 0.00 1.13 0.00 0.00 0.00 -
NAPS 0.2326 0.2326 0.2401 0.2326 0.2176 0.1951 0.2026 9.59%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.815 0.995 1.02 1.02 1.16 1.10 1.46 -
P/RPS 2.35 4.42 8.53 2.02 3.11 4.39 12.55 -67.10%
P/EPS 25.38 50.78 81.79 17.11 22.89 29.02 96.29 -58.72%
EY 3.94 1.97 1.22 5.85 4.37 3.45 1.04 142.04%
DY 0.00 0.00 0.00 1.47 0.00 0.00 0.00 -
P/NAPS 2.63 3.21 3.19 3.29 4.00 4.23 5.41 -38.03%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 17/11/16 17/08/16 27/05/16 24/02/16 19/11/15 19/08/15 -
Price 0.88 0.86 1.03 1.03 1.05 1.12 1.16 -
P/RPS 2.54 3.82 8.61 2.04 2.81 4.47 9.97 -59.64%
P/EPS 27.41 43.89 82.59 17.27 20.72 29.55 76.50 -49.39%
EY 3.65 2.28 1.21 5.79 4.83 3.38 1.31 97.39%
DY 0.00 0.00 0.00 1.46 0.00 0.00 0.00 -
P/NAPS 2.84 2.77 3.22 3.32 3.62 4.31 4.30 -24.06%

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