[BMGREEN] QoQ TTM Result on 31-Dec-2021 [#3]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -10.85%
YoY- -5.7%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 361,615 324,579 317,760 306,228 274,207 276,214 237,328 32.37%
PBT 21,866 22,194 25,709 30,273 32,316 37,600 33,745 -25.09%
Tax -5,224 -5,150 -6,460 -7,389 -7,561 -9,263 -8,328 -26.70%
NP 16,642 17,044 19,249 22,884 24,755 28,337 25,417 -24.57%
-
NP to SH 14,011 14,373 16,975 20,762 23,289 25,577 22,459 -26.96%
-
Tax Rate 23.89% 23.20% 25.13% 24.41% 23.40% 24.64% 24.68% -
Total Cost 344,973 307,535 298,511 283,344 249,452 247,877 211,911 38.34%
-
Net Worth 232,199 237,360 237,360 237,360 232,199 237,360 227,039 1.50%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 9,030 9,030 9,030 9,030 9,030 9,030 9,030 0.00%
Div Payout % 64.45% 62.83% 53.20% 43.49% 38.77% 35.31% 40.21% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 232,199 237,360 237,360 237,360 232,199 237,360 227,039 1.50%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 4.60% 5.25% 6.06% 7.47% 9.03% 10.26% 10.71% -
ROE 6.03% 6.06% 7.15% 8.75% 10.03% 10.78% 9.89% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 70.08 62.90 61.58 59.35 53.14 53.53 45.99 32.38%
EPS 2.72 2.79 3.29 4.02 4.51 4.96 4.35 -26.85%
DPS 1.75 1.75 1.75 1.75 1.75 1.75 1.75 0.00%
NAPS 0.45 0.46 0.46 0.46 0.45 0.46 0.44 1.50%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 42.06 37.75 36.96 35.62 31.89 32.13 27.60 32.39%
EPS 1.63 1.67 1.97 2.41 2.71 2.97 2.61 -26.91%
DPS 1.05 1.05 1.05 1.05 1.05 1.05 1.05 0.00%
NAPS 0.2701 0.2761 0.2761 0.2761 0.2701 0.2761 0.2641 1.50%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.65 0.775 0.95 0.955 1.03 1.08 1.39 -
P/RPS 0.93 1.23 1.54 1.61 1.94 2.02 3.02 -54.36%
P/EPS 23.94 27.82 28.88 23.73 22.82 21.79 31.94 -17.47%
EY 4.18 3.59 3.46 4.21 4.38 4.59 3.13 21.24%
DY 2.69 2.26 1.84 1.83 1.70 1.62 1.26 65.72%
P/NAPS 1.44 1.68 2.07 2.08 2.29 2.35 3.16 -40.75%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 24/05/22 23/02/22 25/11/21 23/08/21 25/05/21 -
Price 0.765 0.77 0.905 0.965 0.98 1.10 1.16 -
P/RPS 1.09 1.22 1.47 1.63 1.84 2.05 2.52 -42.77%
P/EPS 28.17 27.64 27.51 23.98 21.71 22.19 26.65 3.76%
EY 3.55 3.62 3.64 4.17 4.61 4.51 3.75 -3.58%
DY 2.29 2.27 1.93 1.81 1.79 1.59 1.51 31.96%
P/NAPS 1.70 1.67 1.97 2.10 2.18 2.39 2.64 -25.41%

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