[BMGREEN] QoQ Quarter Result on 30-Sep-2023 [#2]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
17-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Sep-2023 [#2]
Profit Trend
QoQ- 10.01%
YoY- 146.73%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 92,181 118,703 102,311 118,440 100,849 116,819 83,772 6.59%
PBT 12,632 16,601 9,384 11,861 10,005 10,593 1,835 262.29%
Tax -4,513 -4,119 -2,888 -2,970 -2,335 -2,768 -159 832.39%
NP 8,119 12,482 6,496 8,891 7,670 7,825 1,676 186.57%
-
NP to SH 8,020 11,824 5,808 8,384 7,621 6,489 1,336 230.66%
-
Tax Rate 35.73% 24.81% 30.78% 25.04% 23.34% 26.13% 8.66% -
Total Cost 84,062 106,221 95,815 109,549 93,179 108,994 82,096 1.59%
-
Net Worth 268,319 263,159 247,679 242,519 247,679 237,360 232,199 10.12%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - 11,610 - - - 9,030 - -
Div Payout % - 98.19% - - - 139.16% - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 268,319 263,159 247,679 242,519 247,679 237,360 232,199 10.12%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 8.81% 10.52% 6.35% 7.51% 7.61% 6.70% 2.00% -
ROE 2.99% 4.49% 2.34% 3.46% 3.08% 2.73% 0.58% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 17.86 23.00 19.83 22.95 19.54 22.64 16.23 6.59%
EPS 1.55 2.29 1.13 1.62 1.48 1.26 0.26 229.13%
DPS 0.00 2.25 0.00 0.00 0.00 1.75 0.00 -
NAPS 0.52 0.51 0.48 0.47 0.48 0.46 0.45 10.12%
Adjusted Per Share Value based on latest NOSH - 516,000
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 10.72 13.81 11.90 13.78 11.73 13.59 9.74 6.60%
EPS 0.93 1.38 0.68 0.98 0.89 0.75 0.16 223.62%
DPS 0.00 1.35 0.00 0.00 0.00 1.05 0.00 -
NAPS 0.3121 0.3061 0.2881 0.2821 0.2881 0.2761 0.2701 10.12%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.64 0.945 0.905 0.92 0.77 0.70 0.79 -
P/RPS 9.18 4.11 4.56 4.01 3.94 3.09 4.87 52.65%
P/EPS 105.52 41.24 80.40 56.62 52.13 55.66 305.12 -50.76%
EY 0.95 2.42 1.24 1.77 1.92 1.80 0.33 102.49%
DY 0.00 2.38 0.00 0.00 0.00 2.50 0.00 -
P/NAPS 3.15 1.85 1.89 1.96 1.60 1.52 1.76 47.46%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 26/08/24 28/05/24 26/02/24 17/11/23 24/08/23 25/05/23 23/02/23 -
Price 1.82 1.26 0.93 0.98 0.90 0.67 0.795 -
P/RPS 10.19 5.48 4.69 4.27 4.60 2.96 4.90 62.99%
P/EPS 117.10 54.99 82.62 60.31 60.94 53.28 307.05 -47.44%
EY 0.85 1.82 1.21 1.66 1.64 1.88 0.33 88.01%
DY 0.00 1.79 0.00 0.00 0.00 2.61 0.00 -
P/NAPS 3.50 2.47 1.94 2.09 1.88 1.46 1.77 57.60%

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