[BMGREEN] YoY Quarter Result on 31-Dec-2021 [#3]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 33.38%
YoY- -33.51%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 102,311 83,772 97,015 64,994 53,071 52,011 56,580 10.37%
PBT 9,384 1,835 8,616 10,659 7,624 7,611 7,197 4.51%
Tax -2,888 -159 -2,328 -2,500 -1,905 -1,556 -1,842 7.77%
NP 6,496 1,676 6,288 8,159 5,719 6,055 5,355 3.27%
-
NP to SH 5,808 1,336 5,015 7,542 5,675 5,810 5,003 2.51%
-
Tax Rate 30.78% 8.66% 27.02% 23.45% 24.99% 20.44% 25.59% -
Total Cost 95,815 82,096 90,727 56,835 47,352 45,956 51,225 10.99%
-
Net Worth 247,679 232,199 237,360 221,880 211,559 196,079 180,599 5.40%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 247,679 232,199 237,360 221,880 211,559 196,079 180,599 5.40%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 6.35% 2.00% 6.48% 12.55% 10.78% 11.64% 9.46% -
ROE 2.34% 0.58% 2.11% 3.40% 2.68% 2.96% 2.77% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 19.83 16.23 18.80 12.60 10.29 10.08 10.97 10.36%
EPS 1.13 0.26 0.97 1.46 1.10 1.13 0.97 2.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.45 0.46 0.43 0.41 0.38 0.35 5.40%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 14.88 12.18 14.11 9.45 7.72 7.56 8.23 10.36%
EPS 0.84 0.19 0.73 1.10 0.83 0.84 0.73 2.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3601 0.3376 0.3451 0.3226 0.3076 0.2851 0.2626 5.40%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.905 0.79 0.955 0.995 0.605 0.52 0.825 -
P/RPS 4.56 4.87 5.08 7.90 5.88 5.16 7.52 -7.99%
P/EPS 80.40 305.12 98.26 68.07 55.01 46.18 85.09 -0.94%
EY 1.24 0.33 1.02 1.47 1.82 2.17 1.18 0.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.76 2.08 2.31 1.48 1.37 2.36 -3.63%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 23/02/23 23/02/22 24/02/21 21/02/20 21/02/19 13/02/18 -
Price 0.93 0.795 0.965 0.985 0.60 0.59 0.78 -
P/RPS 4.69 4.90 5.13 7.82 5.83 5.85 7.11 -6.69%
P/EPS 82.62 307.05 99.29 67.39 54.56 52.40 80.45 0.44%
EY 1.21 0.33 1.01 1.48 1.83 1.91 1.24 -0.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.77 2.10 2.29 1.46 1.55 2.23 -2.29%

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