[BMGREEN] YoY Annualized Quarter Result on 30-Jun-2018 [#1]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- -4.12%
YoY- 5.7%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 283,656 128,112 243,160 217,340 181,740 246,880 240,072 2.81%
PBT 29,584 14,164 35,028 26,856 25,172 34,660 41,072 -5.31%
Tax -7,968 -4,228 -8,436 -7,360 -6,208 -8,268 -9,776 -3.34%
NP 21,616 9,936 26,592 19,496 18,964 26,392 31,296 -5.97%
-
NP to SH 21,840 9,368 25,848 19,728 18,664 25,740 31,296 -5.81%
-
Tax Rate 26.93% 29.85% 24.08% 27.41% 24.66% 23.85% 23.80% -
Total Cost 262,040 118,176 216,568 197,844 162,776 220,488 208,776 3.85%
-
Net Worth 237,360 216,719 211,559 190,920 175,440 165,119 139,320 9.27%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 237,360 216,719 211,559 190,920 175,440 165,119 139,320 9.27%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 7.62% 7.76% 10.94% 8.97% 10.43% 10.69% 13.04% -
ROE 9.20% 4.32% 12.22% 10.33% 10.64% 15.59% 22.46% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 54.97 24.83 47.12 42.12 35.22 47.84 46.53 2.81%
EPS 4.24 1.80 5.00 3.84 3.60 5.00 6.08 -5.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.42 0.41 0.37 0.34 0.32 0.27 9.27%
Adjusted Per Share Value based on latest NOSH - 516,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 41.24 18.63 35.35 31.60 26.42 35.89 34.90 2.81%
EPS 3.18 1.36 3.76 2.87 2.71 3.74 4.55 -5.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3451 0.3151 0.3076 0.2776 0.2551 0.2401 0.2026 9.27%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.08 0.555 0.58 0.685 0.935 1.02 1.46 -
P/RPS 1.96 2.24 1.23 1.63 2.65 2.13 3.14 -7.54%
P/EPS 25.52 30.57 11.58 17.92 25.85 20.45 24.07 0.97%
EY 3.92 3.27 8.64 5.58 3.87 4.89 4.15 -0.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 1.32 1.41 1.85 2.75 3.19 5.41 -12.96%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 23/08/21 12/08/20 19/08/19 23/08/18 22/08/17 17/08/16 19/08/15 -
Price 1.10 0.63 0.74 0.725 0.90 1.03 1.16 -
P/RPS 2.00 2.54 1.57 1.72 2.56 2.15 2.49 -3.58%
P/EPS 25.99 34.70 14.77 18.96 24.88 20.65 19.13 5.23%
EY 3.85 2.88 6.77 5.27 4.02 4.84 5.23 -4.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 1.50 1.80 1.96 2.65 3.22 4.30 -9.31%

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