[BMGREEN] QoQ TTM Result on 31-Mar-2023 [#4]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Mar-2023 [#4]
Profit Trend
QoQ- 36.29%
YoY- -17.05%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 438,419 419,880 400,800 377,684 348,372 361,615 324,579 22.12%
PBT 41,843 34,294 26,991 20,867 15,085 21,866 22,194 52.43%
Tax -10,961 -8,232 -6,362 -4,709 -3,055 -5,224 -5,150 65.23%
NP 30,882 26,062 20,629 16,158 12,030 16,642 17,044 48.46%
-
NP to SH 28,302 23,830 18,844 14,081 10,332 14,011 14,373 56.90%
-
Tax Rate 26.20% 24.00% 23.57% 22.57% 20.25% 23.89% 23.20% -
Total Cost 407,537 393,818 380,171 361,526 336,342 344,973 307,535 20.58%
-
Net Worth 247,679 242,519 247,679 237,360 232,199 232,199 237,360 2.86%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 9,030 9,030 9,030 9,030 9,030 9,030 9,030 0.00%
Div Payout % 31.91% 37.89% 47.92% 64.13% 87.40% 64.45% 62.83% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 247,679 242,519 247,679 237,360 232,199 232,199 237,360 2.86%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 7.04% 6.21% 5.15% 4.28% 3.45% 4.60% 5.25% -
ROE 11.43% 9.83% 7.61% 5.93% 4.45% 6.03% 6.06% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 84.96 81.37 77.67 73.19 67.51 70.08 62.90 22.12%
EPS 5.48 4.62 3.65 2.73 2.00 2.72 2.79 56.64%
DPS 1.75 1.75 1.75 1.75 1.75 1.75 1.75 0.00%
NAPS 0.48 0.47 0.48 0.46 0.45 0.45 0.46 2.86%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 63.74 61.05 58.27 54.91 50.65 52.58 47.19 22.12%
EPS 4.11 3.46 2.74 2.05 1.50 2.04 2.09 56.76%
DPS 1.31 1.31 1.31 1.31 1.31 1.31 1.31 0.00%
NAPS 0.3601 0.3526 0.3601 0.3451 0.3376 0.3376 0.3451 2.86%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.905 0.92 0.77 0.70 0.79 0.65 0.775 -
P/RPS 1.07 1.13 0.99 0.96 1.17 0.93 1.23 -8.84%
P/EPS 16.50 19.92 21.08 25.65 39.45 23.94 27.82 -29.34%
EY 6.06 5.02 4.74 3.90 2.53 4.18 3.59 41.63%
DY 1.93 1.90 2.27 2.50 2.22 2.69 2.26 -9.96%
P/NAPS 1.89 1.96 1.60 1.52 1.76 1.44 1.68 8.14%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 26/02/24 17/11/23 24/08/23 25/05/23 23/02/23 24/11/22 25/08/22 -
Price 0.93 0.98 0.90 0.67 0.795 0.765 0.77 -
P/RPS 1.09 1.20 1.16 0.92 1.18 1.09 1.22 -7.21%
P/EPS 16.96 21.22 24.64 24.55 39.70 28.17 27.64 -27.72%
EY 5.90 4.71 4.06 4.07 2.52 3.55 3.62 38.37%
DY 1.88 1.79 1.94 2.61 2.20 2.29 2.27 -11.77%
P/NAPS 1.94 2.09 1.88 1.46 1.77 1.70 1.67 10.47%

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