[BMGREEN] QoQ Quarter Result on 31-Dec-2023 [#3]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
26-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023 [#3]
Profit Trend
QoQ- -30.73%
YoY- 334.73%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 137,138 92,181 118,703 102,311 118,440 100,849 116,819 11.25%
PBT 18,749 12,632 16,601 9,384 11,861 10,005 10,593 46.16%
Tax -5,306 -4,513 -4,119 -2,888 -2,970 -2,335 -2,768 54.12%
NP 13,443 8,119 12,482 6,496 8,891 7,670 7,825 43.30%
-
NP to SH 13,007 8,020 11,824 5,808 8,384 7,621 6,489 58.77%
-
Tax Rate 28.30% 35.73% 24.81% 30.78% 25.04% 23.34% 26.13% -
Total Cost 123,695 84,062 106,221 95,815 109,549 93,179 108,994 8.77%
-
Net Worth 268,398 268,319 263,159 247,679 242,519 247,679 237,360 8.51%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - 11,610 - - - 9,030 -
Div Payout % - - 98.19% - - - 139.16% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 268,398 268,319 263,159 247,679 242,519 247,679 237,360 8.51%
NOSH 516,150 516,000 516,000 516,000 516,000 516,000 516,000 0.01%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 9.80% 8.81% 10.52% 6.35% 7.51% 7.61% 6.70% -
ROE 4.85% 2.99% 4.49% 2.34% 3.46% 3.08% 2.73% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 26.57 17.86 23.00 19.83 22.95 19.54 22.64 11.22%
EPS 2.52 1.55 2.29 1.13 1.62 1.48 1.26 58.53%
DPS 0.00 0.00 2.25 0.00 0.00 0.00 1.75 -
NAPS 0.52 0.52 0.51 0.48 0.47 0.48 0.46 8.49%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 19.94 13.40 17.26 14.88 17.22 14.66 16.98 11.27%
EPS 1.89 1.17 1.72 0.84 1.22 1.11 0.94 59.09%
DPS 0.00 0.00 1.69 0.00 0.00 0.00 1.31 -
NAPS 0.3902 0.3901 0.3826 0.3601 0.3526 0.3601 0.3451 8.50%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.71 1.64 0.945 0.905 0.92 0.77 0.70 -
P/RPS 6.44 9.18 4.11 4.56 4.01 3.94 3.09 62.94%
P/EPS 67.86 105.52 41.24 80.40 56.62 52.13 55.66 14.08%
EY 1.47 0.95 2.42 1.24 1.77 1.92 1.80 -12.59%
DY 0.00 0.00 2.38 0.00 0.00 0.00 2.50 -
P/NAPS 3.29 3.15 1.85 1.89 1.96 1.60 1.52 67.09%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 22/11/24 26/08/24 28/05/24 26/02/24 17/11/23 24/08/23 25/05/23 -
Price 1.89 1.82 1.26 0.93 0.98 0.90 0.67 -
P/RPS 7.11 10.19 5.48 4.69 4.27 4.60 2.96 79.07%
P/EPS 75.00 117.10 54.99 82.62 60.31 60.94 53.28 25.52%
EY 1.33 0.85 1.82 1.21 1.66 1.64 1.88 -20.55%
DY 0.00 0.00 1.79 0.00 0.00 0.00 2.61 -
P/NAPS 3.63 3.50 2.47 1.94 2.09 1.88 1.46 83.22%

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