[BMGREEN] YoY Quarter Result on 30-Sep-2017 [#2]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 2.91%
YoY- 30.67%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 64,331 56,475 56,202 55,803 54,474 69,137 67,886 -0.89%
PBT 10,170 7,435 8,140 6,536 4,981 15,298 15,484 -6.76%
Tax -2,728 -2,166 -2,235 -1,653 -1,256 -3,565 -4,089 -6.51%
NP 7,442 5,269 5,905 4,883 3,725 11,733 11,395 -6.84%
-
NP to SH 6,048 5,032 5,516 4,802 3,675 11,733 11,395 -10.01%
-
Tax Rate 26.82% 29.13% 27.46% 25.29% 25.22% 23.30% 26.41% -
Total Cost 56,889 51,206 50,297 50,920 50,749 57,404 56,491 0.11%
-
Net Worth 216,719 206,400 185,760 175,440 159,960 134,159 116,099 10.95%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 216,719 206,400 185,760 175,440 159,960 134,159 116,099 10.95%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 258,000 12.23%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 11.57% 9.33% 10.51% 8.75% 6.84% 16.97% 16.79% -
ROE 2.79% 2.44% 2.97% 2.74% 2.30% 8.75% 9.81% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 12.47 10.94 10.89 10.81 10.56 13.40 26.31 -11.69%
EPS 1.17 0.98 1.07 0.93 0.71 2.27 4.42 -19.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.40 0.36 0.34 0.31 0.26 0.45 -1.14%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 7.48 6.57 6.54 6.49 6.34 8.04 7.90 -0.90%
EPS 0.70 0.59 0.64 0.56 0.43 1.36 1.33 -10.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2521 0.2401 0.2161 0.2041 0.1861 0.156 0.135 10.95%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.605 0.54 0.665 0.91 0.995 1.10 3.56 -
P/RPS 4.85 4.93 6.11 8.41 9.43 8.21 13.53 -15.70%
P/EPS 51.62 55.37 62.21 97.78 139.71 48.38 80.60 -7.15%
EY 1.94 1.81 1.61 1.02 0.72 2.07 1.24 7.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.35 1.85 2.68 3.21 4.23 7.91 -24.69%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 24/11/20 21/11/19 22/11/18 22/11/17 17/11/16 19/11/15 18/11/14 -
Price 0.86 0.62 0.61 0.835 0.86 1.12 1.63 -
P/RPS 6.90 5.66 5.60 7.72 8.15 8.36 6.19 1.82%
P/EPS 73.37 63.58 57.06 89.73 120.75 49.26 36.91 12.12%
EY 1.36 1.57 1.75 1.11 0.83 2.03 2.71 -10.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.55 1.69 2.46 2.77 4.31 3.62 -9.03%

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