[BMGREEN] QoQ TTM Result on 31-Mar-2020 [#4]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- -15.39%
YoY- -12.49%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 221,164 209,241 201,385 230,147 242,598 241,538 241,265 -5.60%
PBT 32,980 29,945 27,210 32,426 37,966 37,953 38,658 -10.00%
Tax -8,449 -7,854 -7,292 -8,344 -9,338 -8,989 -9,058 -4.51%
NP 24,531 22,091 19,918 24,082 28,628 28,964 29,600 -11.71%
-
NP to SH 22,018 20,151 19,135 23,255 27,486 27,621 28,105 -14.95%
-
Tax Rate 25.62% 26.23% 26.80% 25.73% 24.60% 23.68% 23.43% -
Total Cost 196,633 187,150 181,467 206,065 213,970 212,574 211,665 -4.77%
-
Net Worth 221,880 216,719 216,719 211,559 211,559 206,400 211,559 3.21%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 9,030 9,030 9,030 9,030 10,320 10,320 10,320 -8.48%
Div Payout % 41.01% 44.81% 47.19% 38.83% 37.55% 37.36% 36.72% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 221,880 216,719 216,719 211,559 211,559 206,400 211,559 3.21%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 11.09% 10.56% 9.89% 10.46% 11.80% 11.99% 12.27% -
ROE 9.92% 9.30% 8.83% 10.99% 12.99% 13.38% 13.28% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 42.86 40.55 39.03 44.60 47.02 46.81 46.76 -5.61%
EPS 4.27 3.91 3.71 4.51 5.33 5.35 5.45 -14.94%
DPS 1.75 1.75 1.75 1.75 2.00 2.00 2.00 -8.48%
NAPS 0.43 0.42 0.42 0.41 0.41 0.40 0.41 3.21%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 32.16 30.42 29.28 33.46 35.27 35.12 35.08 -5.60%
EPS 3.20 2.93 2.78 3.38 4.00 4.02 4.09 -15.02%
DPS 1.31 1.31 1.31 1.31 1.50 1.50 1.50 -8.59%
NAPS 0.3226 0.3151 0.3151 0.3076 0.3076 0.3001 0.3076 3.21%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.995 0.605 0.555 0.45 0.605 0.54 0.58 -
P/RPS 2.32 1.49 1.42 1.01 1.29 1.15 1.24 51.54%
P/EPS 23.32 15.49 14.97 9.98 11.36 10.09 10.65 68.22%
EY 4.29 6.45 6.68 10.02 8.80 9.91 9.39 -40.53%
DY 1.76 2.89 3.15 3.89 3.31 3.70 3.45 -36.02%
P/NAPS 2.31 1.44 1.32 1.10 1.48 1.35 1.41 38.76%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 24/11/20 12/08/20 25/06/20 21/02/20 21/11/19 19/08/19 -
Price 0.985 0.86 0.63 0.52 0.60 0.62 0.71 -
P/RPS 2.30 2.12 1.61 1.17 1.28 1.32 1.52 31.63%
P/EPS 23.08 22.02 16.99 11.54 11.26 11.58 13.04 46.06%
EY 4.33 4.54 5.89 8.67 8.88 8.63 7.67 -31.57%
DY 1.78 2.03 2.78 3.37 3.33 3.23 2.82 -26.31%
P/NAPS 2.29 2.05 1.50 1.27 1.46 1.55 1.73 20.45%

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