[BMGREEN] QoQ TTM Result on 31-Dec-2019 [#3]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
21-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -0.49%
YoY- 22.91%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 209,241 201,385 230,147 242,598 241,538 241,265 234,810 -7.37%
PBT 29,945 27,210 32,426 37,966 37,953 38,658 36,615 -12.51%
Tax -7,854 -7,292 -8,344 -9,338 -8,989 -9,058 -8,789 -7.20%
NP 22,091 19,918 24,082 28,628 28,964 29,600 27,826 -14.22%
-
NP to SH 20,151 19,135 23,255 27,486 27,621 28,105 26,575 -16.80%
-
Tax Rate 26.23% 26.80% 25.73% 24.60% 23.68% 23.43% 24.00% -
Total Cost 187,150 181,467 206,065 213,970 212,574 211,665 206,984 -6.47%
-
Net Worth 216,719 216,719 211,559 211,559 206,400 211,559 206,400 3.29%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 9,030 9,030 9,030 10,320 10,320 10,320 10,320 -8.49%
Div Payout % 44.81% 47.19% 38.83% 37.55% 37.36% 36.72% 38.83% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 216,719 216,719 211,559 211,559 206,400 211,559 206,400 3.29%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 10.56% 9.89% 10.46% 11.80% 11.99% 12.27% 11.85% -
ROE 9.30% 8.83% 10.99% 12.99% 13.38% 13.28% 12.88% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 40.55 39.03 44.60 47.02 46.81 46.76 45.51 -7.38%
EPS 3.91 3.71 4.51 5.33 5.35 5.45 5.15 -16.73%
DPS 1.75 1.75 1.75 2.00 2.00 2.00 2.00 -8.49%
NAPS 0.42 0.42 0.41 0.41 0.40 0.41 0.40 3.29%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 24.34 23.42 26.77 28.22 28.09 28.06 27.31 -7.36%
EPS 2.34 2.23 2.70 3.20 3.21 3.27 3.09 -16.87%
DPS 1.05 1.05 1.05 1.20 1.20 1.20 1.20 -8.49%
NAPS 0.2521 0.2521 0.2461 0.2461 0.2401 0.2461 0.2401 3.29%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.605 0.555 0.45 0.605 0.54 0.58 0.555 -
P/RPS 1.49 1.42 1.01 1.29 1.15 1.24 1.22 14.21%
P/EPS 15.49 14.97 9.98 11.36 10.09 10.65 10.78 27.25%
EY 6.45 6.68 10.02 8.80 9.91 9.39 9.28 -21.48%
DY 2.89 3.15 3.89 3.31 3.70 3.45 3.60 -13.58%
P/NAPS 1.44 1.32 1.10 1.48 1.35 1.41 1.39 2.37%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 12/08/20 25/06/20 21/02/20 21/11/19 19/08/19 28/05/19 -
Price 0.86 0.63 0.52 0.60 0.62 0.71 0.565 -
P/RPS 2.12 1.61 1.17 1.28 1.32 1.52 1.24 42.84%
P/EPS 22.02 16.99 11.54 11.26 11.58 13.04 10.97 58.92%
EY 4.54 5.89 8.67 8.88 8.63 7.67 9.12 -37.10%
DY 2.03 2.78 3.37 3.33 3.23 2.82 3.54 -30.90%
P/NAPS 2.05 1.50 1.27 1.46 1.55 1.73 1.41 28.25%

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