[BMGREEN] YoY Quarter Result on 30-Sep-2021 [#2]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -31.14%
YoY- -37.83%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 137,138 118,440 99,360 62,324 64,331 56,475 56,202 16.01%
PBT 18,749 11,861 4,558 4,886 10,170 7,435 8,140 14.90%
Tax -5,306 -2,970 -1,100 -1,026 -2,728 -2,166 -2,235 15.48%
NP 13,443 8,891 3,458 3,860 7,442 5,269 5,905 14.68%
-
NP to SH 13,007 8,384 3,398 3,760 6,048 5,032 5,516 15.35%
-
Tax Rate 28.30% 25.04% 24.13% 21.00% 26.82% 29.13% 27.46% -
Total Cost 123,695 109,549 95,902 58,464 56,889 51,206 50,297 16.16%
-
Net Worth 268,398 242,519 232,199 232,199 216,719 206,400 185,760 6.31%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 268,398 242,519 232,199 232,199 216,719 206,400 185,760 6.31%
NOSH 516,150 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 9.80% 7.51% 3.48% 6.19% 11.57% 9.33% 10.51% -
ROE 4.85% 3.46% 1.46% 1.62% 2.79% 2.44% 2.97% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 26.57 22.95 19.26 12.08 12.47 10.94 10.89 16.01%
EPS 2.52 1.62 0.66 0.73 1.17 0.98 1.07 15.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.47 0.45 0.45 0.42 0.40 0.36 6.31%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 19.94 17.22 14.45 9.06 9.35 8.21 8.17 16.01%
EPS 1.89 1.22 0.49 0.55 0.88 0.73 0.80 15.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3902 0.3526 0.3376 0.3376 0.3151 0.3001 0.2701 6.31%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.71 0.92 0.65 1.03 0.605 0.54 0.665 -
P/RPS 6.44 4.01 3.38 8.53 4.85 4.93 6.11 0.87%
P/EPS 67.86 56.62 98.71 141.35 51.62 55.37 62.21 1.45%
EY 1.47 1.77 1.01 0.71 1.94 1.81 1.61 -1.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.29 1.96 1.44 2.29 1.44 1.35 1.85 10.06%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 22/11/24 17/11/23 24/11/22 25/11/21 24/11/20 21/11/19 22/11/18 -
Price 1.89 0.98 0.765 0.98 0.86 0.62 0.61 -
P/RPS 7.11 4.27 3.97 8.11 6.90 5.66 5.60 4.05%
P/EPS 75.00 60.31 116.17 134.49 73.37 63.58 57.06 4.65%
EY 1.33 1.66 0.86 0.74 1.36 1.57 1.75 -4.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.63 2.09 1.70 2.18 2.05 1.55 1.69 13.57%

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