[BMGREEN] YoY Annualized Quarter Result on 31-Mar-2018 [#4]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- 6.64%
YoY- -10.75%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 237,328 230,147 234,810 225,907 237,190 260,109 277,875 -2.59%
PBT 33,745 32,426 36,615 30,205 32,391 39,582 52,167 -6.99%
Tax -8,328 -8,344 -8,789 -8,278 -8,533 -8,692 -13,012 -7.16%
NP 25,417 24,082 27,826 21,927 23,858 30,890 39,155 -6.94%
-
NP to SH 22,459 23,255 26,575 20,575 23,053 30,767 39,155 -8.84%
-
Tax Rate 24.68% 25.73% 24.00% 27.41% 26.34% 21.96% 24.94% -
Total Cost 211,911 206,065 206,984 203,980 213,332 229,219 238,720 -1.96%
-
Net Worth 227,039 211,559 206,400 190,920 170,280 159,960 129,000 9.87%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 9,030 9,030 10,320 9,030 7,740 7,740 - -
Div Payout % 40.21% 38.83% 38.83% 43.89% 33.57% 25.16% - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 227,039 211,559 206,400 190,920 170,280 159,960 129,000 9.87%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 10.71% 10.46% 11.85% 9.71% 10.06% 11.88% 14.09% -
ROE 9.89% 10.99% 12.88% 10.78% 13.54% 19.23% 30.35% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 45.99 44.60 45.51 43.78 45.97 50.41 53.85 -2.59%
EPS 4.35 4.51 5.15 3.99 4.47 5.96 7.59 -8.85%
DPS 1.75 1.75 2.00 1.75 1.50 1.50 0.00 -
NAPS 0.44 0.41 0.40 0.37 0.33 0.31 0.25 9.87%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 27.60 26.77 27.31 26.28 27.59 30.25 32.32 -2.59%
EPS 2.61 2.70 3.09 2.39 2.68 3.58 4.55 -8.83%
DPS 1.05 1.05 1.20 1.05 0.90 0.90 0.00 -
NAPS 0.2641 0.2461 0.2401 0.2221 0.1981 0.1861 0.15 9.87%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.39 0.45 0.555 0.67 0.845 1.02 1.48 -
P/RPS 3.02 1.01 1.22 1.53 1.84 2.02 2.75 1.57%
P/EPS 31.94 9.98 10.78 16.80 18.91 17.11 19.50 8.56%
EY 3.13 10.02 9.28 5.95 5.29 5.85 5.13 -7.89%
DY 1.26 3.89 3.60 2.61 1.78 1.47 0.00 -
P/NAPS 3.16 1.10 1.39 1.81 2.56 3.29 5.92 -9.92%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 25/06/20 28/05/19 23/05/18 24/05/17 27/05/16 21/05/15 -
Price 1.16 0.52 0.565 0.695 1.05 1.03 1.48 -
P/RPS 2.52 1.17 1.24 1.59 2.28 2.04 2.75 -1.44%
P/EPS 26.65 11.54 10.97 17.43 23.50 17.27 19.50 5.33%
EY 3.75 8.67 9.12 5.74 4.25 5.79 5.13 -5.08%
DY 1.51 3.37 3.54 2.52 1.43 1.46 0.00 -
P/NAPS 2.64 1.27 1.41 1.88 3.18 3.32 5.92 -12.58%

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