[BMGREEN] QoQ TTM Result on 31-Dec-2017 [#3]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
13-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -6.47%
YoY- -0.77%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 235,206 234,807 225,907 216,000 222,234 220,905 237,190 -0.55%
PBT 32,230 30,626 30,205 30,262 31,574 30,019 32,391 -0.33%
Tax -9,148 -8,566 -8,278 -8,262 -8,303 -7,906 -8,533 4.74%
NP 23,082 22,060 21,927 22,000 23,271 22,113 23,858 -2.17%
-
NP to SH 21,555 20,841 20,575 21,024 22,478 21,351 23,053 -4.37%
-
Tax Rate 28.38% 27.97% 27.41% 27.30% 26.30% 26.34% 26.34% -
Total Cost 212,124 212,747 203,980 194,000 198,963 198,792 213,332 -0.37%
-
Net Worth 185,760 190,920 190,920 180,599 175,440 175,440 170,280 5.96%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 9,030 9,030 9,030 7,740 7,740 7,740 7,740 10.81%
Div Payout % 41.89% 43.33% 43.89% 36.82% 34.43% 36.25% 33.57% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 185,760 190,920 190,920 180,599 175,440 175,440 170,280 5.96%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 9.81% 9.39% 9.71% 10.19% 10.47% 10.01% 10.06% -
ROE 11.60% 10.92% 10.78% 11.64% 12.81% 12.17% 13.54% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 45.58 45.51 43.78 41.86 43.07 42.81 45.97 -0.56%
EPS 4.18 4.04 3.99 4.07 4.36 4.14 4.47 -4.36%
DPS 1.75 1.75 1.75 1.50 1.50 1.50 1.50 10.81%
NAPS 0.36 0.37 0.37 0.35 0.34 0.34 0.33 5.96%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 27.36 27.31 26.28 25.12 25.85 25.69 27.59 -0.55%
EPS 2.51 2.42 2.39 2.45 2.61 2.48 2.68 -4.27%
DPS 1.05 1.05 1.05 0.90 0.90 0.90 0.90 10.81%
NAPS 0.2161 0.2221 0.2221 0.2101 0.2041 0.2041 0.1981 5.96%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.665 0.685 0.67 0.825 0.91 0.935 0.845 -
P/RPS 1.46 1.51 1.53 1.97 2.11 2.18 1.84 -14.27%
P/EPS 15.92 16.96 16.80 20.25 20.89 22.60 18.91 -10.83%
EY 6.28 5.90 5.95 4.94 4.79 4.43 5.29 12.10%
DY 2.63 2.55 2.61 1.82 1.65 1.60 1.78 29.69%
P/NAPS 1.85 1.85 1.81 2.36 2.68 2.75 2.56 -19.45%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 23/08/18 23/05/18 13/02/18 22/11/17 22/08/17 24/05/17 -
Price 0.61 0.725 0.695 0.78 0.835 0.90 1.05 -
P/RPS 1.34 1.59 1.59 1.86 1.94 2.10 2.28 -29.81%
P/EPS 14.60 17.95 17.43 19.14 19.17 21.75 23.50 -27.16%
EY 6.85 5.57 5.74 5.22 5.22 4.60 4.25 37.42%
DY 2.87 2.41 2.52 1.92 1.80 1.67 1.43 59.04%
P/NAPS 1.69 1.96 1.88 2.23 2.46 2.65 3.18 -34.36%

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