[BMGREEN] QoQ TTM Result on 30-Jun-2022 [#1]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- -15.33%
YoY- -43.8%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 377,684 348,372 361,615 324,579 317,760 306,228 274,207 23.81%
PBT 20,867 15,085 21,866 22,194 25,709 30,273 32,316 -25.31%
Tax -4,709 -3,055 -5,224 -5,150 -6,460 -7,389 -7,561 -27.09%
NP 16,158 12,030 16,642 17,044 19,249 22,884 24,755 -24.77%
-
NP to SH 14,081 10,332 14,011 14,373 16,975 20,762 23,289 -28.51%
-
Tax Rate 22.57% 20.25% 23.89% 23.20% 25.13% 24.41% 23.40% -
Total Cost 361,526 336,342 344,973 307,535 298,511 283,344 249,452 28.09%
-
Net Worth 237,360 232,199 232,199 237,360 237,360 237,360 232,199 1.47%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 9,030 9,030 9,030 9,030 9,030 9,030 9,030 0.00%
Div Payout % 64.13% 87.40% 64.45% 62.83% 53.20% 43.49% 38.77% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 237,360 232,199 232,199 237,360 237,360 237,360 232,199 1.47%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 4.28% 3.45% 4.60% 5.25% 6.06% 7.47% 9.03% -
ROE 5.93% 4.45% 6.03% 6.06% 7.15% 8.75% 10.03% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 73.19 67.51 70.08 62.90 61.58 59.35 53.14 23.81%
EPS 2.73 2.00 2.72 2.79 3.29 4.02 4.51 -28.46%
DPS 1.75 1.75 1.75 1.75 1.75 1.75 1.75 0.00%
NAPS 0.46 0.45 0.45 0.46 0.46 0.46 0.45 1.47%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 43.93 40.52 42.06 37.75 36.96 35.62 31.89 23.82%
EPS 1.64 1.20 1.63 1.67 1.97 2.41 2.71 -28.47%
DPS 1.05 1.05 1.05 1.05 1.05 1.05 1.05 0.00%
NAPS 0.2761 0.2701 0.2701 0.2761 0.2761 0.2761 0.2701 1.47%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.70 0.79 0.65 0.775 0.95 0.955 1.03 -
P/RPS 0.96 1.17 0.93 1.23 1.54 1.61 1.94 -37.46%
P/EPS 25.65 39.45 23.94 27.82 28.88 23.73 22.82 8.11%
EY 3.90 2.53 4.18 3.59 3.46 4.21 4.38 -7.45%
DY 2.50 2.22 2.69 2.26 1.84 1.83 1.70 29.34%
P/NAPS 1.52 1.76 1.44 1.68 2.07 2.08 2.29 -23.92%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 25/05/23 23/02/23 24/11/22 25/08/22 24/05/22 23/02/22 25/11/21 -
Price 0.67 0.795 0.765 0.77 0.905 0.965 0.98 -
P/RPS 0.92 1.18 1.09 1.22 1.47 1.63 1.84 -37.03%
P/EPS 24.55 39.70 28.17 27.64 27.51 23.98 21.71 8.54%
EY 4.07 2.52 3.55 3.62 3.64 4.17 4.61 -7.97%
DY 2.61 2.20 2.29 2.27 1.93 1.81 1.79 28.61%
P/NAPS 1.46 1.77 1.70 1.67 1.97 2.10 2.18 -23.47%

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