[BMGREEN] QoQ Quarter Result on 31-Dec-2016 [#3]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 75.7%
YoY- -2.02%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 55,803 45,435 58,182 62,814 54,474 61,720 67,476 -11.88%
PBT 6,536 6,293 10,236 8,509 4,981 8,665 6,660 -1.24%
Tax -1,653 -1,552 -3,327 -1,883 -1,256 -2,067 -1,917 -9.39%
NP 4,883 4,741 6,909 6,626 3,725 6,598 4,743 1.95%
-
NP to SH 4,802 4,666 6,486 6,457 3,675 6,435 4,620 2.60%
-
Tax Rate 25.29% 24.66% 32.50% 22.13% 25.22% 23.85% 28.78% -
Total Cost 50,920 40,694 51,273 56,188 50,749 55,122 62,733 -12.97%
-
Net Worth 175,440 175,440 170,280 159,960 159,960 165,119 159,960 6.34%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - 7,740 - - - 7,740 -
Div Payout % - - 119.33% - - - 167.53% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 175,440 175,440 170,280 159,960 159,960 165,119 159,960 6.34%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 8.75% 10.43% 11.87% 10.55% 6.84% 10.69% 7.03% -
ROE 2.74% 2.66% 3.81% 4.04% 2.30% 3.90% 2.89% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 10.81 8.81 11.28 12.17 10.56 11.96 13.08 -11.92%
EPS 0.93 0.90 1.26 1.25 0.71 1.25 0.90 2.20%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
NAPS 0.34 0.34 0.33 0.31 0.31 0.32 0.31 6.34%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 8.11 6.61 8.46 9.13 7.92 8.97 9.81 -11.90%
EPS 0.70 0.68 0.94 0.94 0.53 0.94 0.67 2.96%
DPS 0.00 0.00 1.13 0.00 0.00 0.00 1.13 -
NAPS 0.2551 0.2551 0.2476 0.2326 0.2326 0.2401 0.2326 6.34%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.91 0.935 0.845 0.815 0.995 1.02 1.02 -
P/RPS 8.41 10.62 7.49 6.70 9.43 8.53 7.80 5.14%
P/EPS 97.78 103.40 67.22 65.13 139.71 81.79 113.92 -9.67%
EY 1.02 0.97 1.49 1.54 0.72 1.22 0.88 10.33%
DY 0.00 0.00 1.78 0.00 0.00 0.00 1.47 -
P/NAPS 2.68 2.75 2.56 2.63 3.21 3.19 3.29 -12.76%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 22/08/17 24/05/17 22/02/17 17/11/16 17/08/16 27/05/16 -
Price 0.835 0.90 1.05 0.88 0.86 1.03 1.03 -
P/RPS 7.72 10.22 9.31 7.23 8.15 8.61 7.88 -1.35%
P/EPS 89.73 99.53 83.53 70.32 120.75 82.59 115.04 -15.25%
EY 1.11 1.00 1.20 1.42 0.83 1.21 0.87 17.61%
DY 0.00 0.00 1.43 0.00 0.00 0.00 1.46 -
P/NAPS 2.46 2.65 3.18 2.84 2.77 3.22 3.32 -18.10%

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