[BMGREEN] QoQ Quarter Result on 30-Jun-2017 [#1]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -28.06%
YoY- -27.49%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 68,089 56,580 55,803 45,435 58,182 62,814 54,474 16.05%
PBT 10,179 7,197 6,536 6,293 10,236 8,509 4,981 61.10%
Tax -3,231 -1,842 -1,653 -1,552 -3,327 -1,883 -1,256 87.85%
NP 6,948 5,355 4,883 4,741 6,909 6,626 3,725 51.58%
-
NP to SH 6,104 5,003 4,802 4,666 6,486 6,457 3,675 40.29%
-
Tax Rate 31.74% 25.59% 25.29% 24.66% 32.50% 22.13% 25.22% -
Total Cost 61,141 51,225 50,920 40,694 51,273 56,188 50,749 13.23%
-
Net Worth 190,920 180,599 175,440 175,440 170,280 159,960 159,960 12.53%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 9,030 - - - 7,740 - - -
Div Payout % 147.94% - - - 119.33% - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 190,920 180,599 175,440 175,440 170,280 159,960 159,960 12.53%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 10.20% 9.46% 8.75% 10.43% 11.87% 10.55% 6.84% -
ROE 3.20% 2.77% 2.74% 2.66% 3.81% 4.04% 2.30% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 13.20 10.97 10.81 8.81 11.28 12.17 10.56 16.05%
EPS 1.18 0.97 0.93 0.90 1.26 1.25 0.71 40.35%
DPS 1.75 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.37 0.35 0.34 0.34 0.33 0.31 0.31 12.53%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 9.90 8.23 8.11 6.61 8.46 9.13 7.92 16.05%
EPS 0.89 0.73 0.70 0.68 0.94 0.94 0.53 41.32%
DPS 1.31 0.00 0.00 0.00 1.13 0.00 0.00 -
NAPS 0.2776 0.2626 0.2551 0.2551 0.2476 0.2326 0.2326 12.52%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.67 0.825 0.91 0.935 0.845 0.815 0.995 -
P/RPS 5.08 7.52 8.41 10.62 7.49 6.70 9.43 -33.81%
P/EPS 56.64 85.09 97.78 103.40 67.22 65.13 139.71 -45.25%
EY 1.77 1.18 1.02 0.97 1.49 1.54 0.72 82.24%
DY 2.61 0.00 0.00 0.00 1.78 0.00 0.00 -
P/NAPS 1.81 2.36 2.68 2.75 2.56 2.63 3.21 -31.77%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 23/05/18 13/02/18 22/11/17 22/08/17 24/05/17 22/02/17 17/11/16 -
Price 0.695 0.78 0.835 0.90 1.05 0.88 0.86 -
P/RPS 5.27 7.11 7.72 10.22 9.31 7.23 8.15 -25.24%
P/EPS 58.75 80.45 89.73 99.53 83.53 70.32 120.75 -38.16%
EY 1.70 1.24 1.11 1.00 1.20 1.42 0.83 61.35%
DY 2.52 0.00 0.00 0.00 1.43 0.00 0.00 -
P/NAPS 1.88 2.23 2.46 2.65 3.18 2.84 2.77 -22.78%

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