[BMGREEN] QoQ TTM Result on 31-Dec-2022 [#3]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- -26.26%
YoY- -50.24%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 419,880 400,800 377,684 348,372 361,615 324,579 317,760 20.39%
PBT 34,294 26,991 20,867 15,085 21,866 22,194 25,709 21.15%
Tax -8,232 -6,362 -4,709 -3,055 -5,224 -5,150 -6,460 17.52%
NP 26,062 20,629 16,158 12,030 16,642 17,044 19,249 22.36%
-
NP to SH 23,830 18,844 14,081 10,332 14,011 14,373 16,975 25.34%
-
Tax Rate 24.00% 23.57% 22.57% 20.25% 23.89% 23.20% 25.13% -
Total Cost 393,818 380,171 361,526 336,342 344,973 307,535 298,511 20.26%
-
Net Worth 242,519 247,679 237,360 232,199 232,199 237,360 237,360 1.44%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 9,030 9,030 9,030 9,030 9,030 9,030 9,030 0.00%
Div Payout % 37.89% 47.92% 64.13% 87.40% 64.45% 62.83% 53.20% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 242,519 247,679 237,360 232,199 232,199 237,360 237,360 1.44%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 6.21% 5.15% 4.28% 3.45% 4.60% 5.25% 6.06% -
ROE 9.83% 7.61% 5.93% 4.45% 6.03% 6.06% 7.15% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 81.37 77.67 73.19 67.51 70.08 62.90 61.58 20.39%
EPS 4.62 3.65 2.73 2.00 2.72 2.79 3.29 25.37%
DPS 1.75 1.75 1.75 1.75 1.75 1.75 1.75 0.00%
NAPS 0.47 0.48 0.46 0.45 0.45 0.46 0.46 1.44%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 48.84 46.62 43.93 40.52 42.06 37.75 36.96 20.39%
EPS 2.77 2.19 1.64 1.20 1.63 1.67 1.97 25.48%
DPS 1.05 1.05 1.05 1.05 1.05 1.05 1.05 0.00%
NAPS 0.2821 0.2881 0.2761 0.2701 0.2701 0.2761 0.2761 1.44%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.92 0.77 0.70 0.79 0.65 0.775 0.95 -
P/RPS 1.13 0.99 0.96 1.17 0.93 1.23 1.54 -18.63%
P/EPS 19.92 21.08 25.65 39.45 23.94 27.82 28.88 -21.91%
EY 5.02 4.74 3.90 2.53 4.18 3.59 3.46 28.13%
DY 1.90 2.27 2.50 2.22 2.69 2.26 1.84 2.16%
P/NAPS 1.96 1.60 1.52 1.76 1.44 1.68 2.07 -3.57%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 17/11/23 24/08/23 25/05/23 23/02/23 24/11/22 25/08/22 24/05/22 -
Price 0.98 0.90 0.67 0.795 0.765 0.77 0.905 -
P/RPS 1.20 1.16 0.92 1.18 1.09 1.22 1.47 -12.64%
P/EPS 21.22 24.64 24.55 39.70 28.17 27.64 27.51 -15.87%
EY 4.71 4.06 4.07 2.52 3.55 3.62 3.64 18.72%
DY 1.79 1.94 2.61 2.20 2.29 2.27 1.93 -4.89%
P/NAPS 2.09 1.88 1.46 1.77 1.70 1.67 1.97 4.01%

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