[BMGREEN] QoQ Quarter Result on 31-Mar-2023 [#4]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Mar-2023 [#4]
Profit Trend
QoQ- 385.7%
YoY- 136.82%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 102,311 118,440 100,849 116,819 83,772 99,360 77,733 20.04%
PBT 9,384 11,861 10,005 10,593 1,835 4,558 3,881 79.85%
Tax -2,888 -2,970 -2,335 -2,768 -159 -1,100 -682 161.05%
NP 6,496 8,891 7,670 7,825 1,676 3,458 3,199 60.15%
-
NP to SH 5,808 8,384 7,621 6,489 1,336 3,398 2,858 60.23%
-
Tax Rate 30.78% 25.04% 23.34% 26.13% 8.66% 24.13% 17.57% -
Total Cost 95,815 109,549 93,179 108,994 82,096 95,902 74,534 18.17%
-
Net Worth 247,679 242,519 247,679 237,360 232,199 232,199 237,360 2.86%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - 9,030 - - - -
Div Payout % - - - 139.16% - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 247,679 242,519 247,679 237,360 232,199 232,199 237,360 2.86%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 6.35% 7.51% 7.61% 6.70% 2.00% 3.48% 4.12% -
ROE 2.34% 3.46% 3.08% 2.73% 0.58% 1.46% 1.20% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 19.83 22.95 19.54 22.64 16.23 19.26 15.06 20.07%
EPS 1.13 1.62 1.48 1.26 0.26 0.66 0.55 61.40%
DPS 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
NAPS 0.48 0.47 0.48 0.46 0.45 0.45 0.46 2.86%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 14.88 17.22 14.66 16.98 12.18 14.45 11.30 20.07%
EPS 0.84 1.22 1.11 0.94 0.19 0.49 0.42 58.53%
DPS 0.00 0.00 0.00 1.31 0.00 0.00 0.00 -
NAPS 0.3601 0.3526 0.3601 0.3451 0.3376 0.3376 0.3451 2.86%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.905 0.92 0.77 0.70 0.79 0.65 0.775 -
P/RPS 4.56 4.01 3.94 3.09 4.87 3.38 5.14 -7.65%
P/EPS 80.40 56.62 52.13 55.66 305.12 98.71 139.92 -30.81%
EY 1.24 1.77 1.92 1.80 0.33 1.01 0.71 44.87%
DY 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 1.89 1.96 1.60 1.52 1.76 1.44 1.68 8.14%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 26/02/24 17/11/23 24/08/23 25/05/23 23/02/23 24/11/22 25/08/22 -
Price 0.93 0.98 0.90 0.67 0.795 0.765 0.77 -
P/RPS 4.69 4.27 4.60 2.96 4.90 3.97 5.11 -5.54%
P/EPS 82.62 60.31 60.94 53.28 307.05 116.17 139.02 -29.24%
EY 1.21 1.66 1.64 1.88 0.33 0.86 0.72 41.21%
DY 0.00 0.00 0.00 2.61 0.00 0.00 0.00 -
P/NAPS 1.94 2.09 1.88 1.46 1.77 1.70 1.67 10.47%

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