[BMGREEN] YoY Annualized Quarter Result on 30-Jun-2021 [#1]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
23-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -2.76%
YoY- 133.13%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 368,724 403,396 310,932 283,656 128,112 243,160 217,340 9.20%
PBT 50,528 40,020 15,524 29,584 14,164 35,028 26,856 11.09%
Tax -18,052 -9,340 -2,728 -7,968 -4,228 -8,436 -7,360 16.11%
NP 32,476 30,680 12,796 21,616 9,936 26,592 19,496 8.86%
-
NP to SH 32,080 30,484 11,432 21,840 9,368 25,848 19,728 8.43%
-
Tax Rate 35.73% 23.34% 17.57% 26.93% 29.85% 24.08% 27.41% -
Total Cost 336,248 372,716 298,136 262,040 118,176 216,568 197,844 9.23%
-
Net Worth 268,319 247,679 237,360 237,360 216,719 211,559 190,920 5.83%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 268,319 247,679 237,360 237,360 216,719 211,559 190,920 5.83%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 8.81% 7.61% 4.12% 7.62% 7.76% 10.94% 8.97% -
ROE 11.96% 12.31% 4.82% 9.20% 4.32% 12.22% 10.33% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 71.46 78.18 60.26 54.97 24.83 47.12 42.12 9.20%
EPS 6.20 5.92 2.20 4.24 1.80 5.00 3.84 8.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.48 0.46 0.46 0.42 0.41 0.37 5.83%
Adjusted Per Share Value based on latest NOSH - 516,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 42.89 46.92 36.17 32.99 14.90 28.28 25.28 9.20%
EPS 3.73 3.55 1.33 2.54 1.09 3.01 2.29 8.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3121 0.2881 0.2761 0.2761 0.2521 0.2461 0.2221 5.82%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.64 0.77 0.775 1.08 0.555 0.58 0.685 -
P/RPS 2.30 0.98 1.29 1.96 2.24 1.23 1.63 5.90%
P/EPS 26.38 13.03 34.98 25.52 30.57 11.58 17.92 6.65%
EY 3.79 7.67 2.86 3.92 3.27 8.64 5.58 -6.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.15 1.60 1.68 2.35 1.32 1.41 1.85 9.26%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 26/08/24 24/08/23 25/08/22 23/08/21 12/08/20 19/08/19 23/08/18 -
Price 1.82 0.90 0.77 1.10 0.63 0.74 0.725 -
P/RPS 2.55 1.15 1.28 2.00 2.54 1.57 1.72 6.77%
P/EPS 29.27 15.23 34.76 25.99 34.70 14.77 18.96 7.49%
EY 3.42 6.56 2.88 3.85 2.88 6.77 5.27 -6.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 1.88 1.67 2.39 1.50 1.80 1.96 10.13%

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