[BMGREEN] YoY TTM Result on 30-Jun-2018 [#1]

Stock

[BMGREEN] BM GREENTECH BERHAD

Announcement Date

23-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

30-Jun-2018 [#1]

Profit Trend

QoQ- 1.29%

YoY- -2.39%

Quarter Report

BHB-Quarter 1 Ended 30.6.18 (Announcement).pdf

Latest QR

Upcoming QR

BMGREEN's Result

BMGREEN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
TTM Result
Revenue	276,214	201,385	241,265	234,807	220,905	261,811	263,751	0.77%
YoY %	37.16%	-16.53%	2.75%	6.29%	-15.62%	-0.74%	-	-
Horiz. %	104.73%	76.35%	91.47%	89.03%	83.76%	99.26%	100.00%	-
PBT	37,600	27,210	38,658	30,626	30,019	37,979	48,716	-4.22%
YoY %	38.18%	-29.61%	26.23%	2.02%	-20.96%	-22.04%	-	-
Horiz. %	77.18%	55.85%	79.35%	62.87%	61.62%	77.96%	100.00%	-
Tax	-9,263	-7,292	-9,058	-8,566	-7,906	-8,315	-11,814	-3.96%
YoY %	-27.03%	19.50%	-5.74%	-8.35%	4.92%	29.62%	-	-
Horiz. %	78.41%	61.72%	76.67%	72.51%	66.92%	70.38%	100.00%	-
NP	28,337	19,918	29,600	22,060	22,113	29,664	36,902	-4.30%
YoY %	42.27%	-32.71%	34.18%	-0.24%	-25.46%	-19.61%	-	-
Horiz. %	76.79%	53.98%	80.21%	59.78%	59.92%	80.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,577	19,135	28,105	20,841	21,351	29,378	36,902	-5.92%
YoY %	33.67%	-31.92%	34.85%	-2.39%	-27.32%	-20.39%	-	-
Horiz. %	69.31%	51.85%	76.16%	56.48%	57.86%	79.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.64%	26.80%	23.43%	27.97%	26.34%	21.89%	24.25%	-
YoY %	-8.06%	14.38%	-16.23%	6.19%	20.33%	-9.73%	-	-
Horiz. %	101.61%	110.52%	96.62%	115.34%	108.62%	90.27%	100.00%	-
Total Cost	247,877	181,467	211,665	212,747	198,792	232,147	226,849	1.48%
YoY %	36.60%	-14.27%	-0.51%	7.02%	-14.37%	2.34%	-	-
Horiz. %	109.27%	79.99%	93.31%	93.78%	87.63%	102.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	237,360	216,719	211,559	190,920	175,440	164,735	139,320	9.27%
YoY %	9.52%	2.44%	10.81%	8.82%	6.50%	18.24%	-	-
Horiz. %	170.37%	155.55%	151.85%	137.04%	125.93%	118.24%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	9,030	9,030	10,320	9,030	7,740	7,740	9,030	0.00%
YoY %	0.00%	-12.50%	14.29%	16.67%	0.00%	-14.29%	-	-
Horiz. %	100.00%	100.00%	114.29%	100.00%	85.71%	85.71%	100.00%	-
Div Payout %	35.31%	47.19%	36.72%	43.33%	36.25%	26.35%	24.47%	-
YoY %	-25.17%	28.51%	-15.26%	19.53%	37.57%	7.68%	-	-
Horiz. %	144.30%	192.85%	150.06%	177.07%	148.14%	107.68%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	237,360	216,719	211,559	190,920	175,440	164,735	139,320	9.27%
YoY %	9.52%	2.44%	10.81%	8.82%	6.50%	18.24%	-	-
Horiz. %	170.37%	155.55%	151.85%	137.04%	125.93%	118.24%	100.00%	-
NOSH	516,000	516,000	516,000	516,000	516,000	516,000	516,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	10.26%	9.89%	12.27%	9.39%	10.01%	11.33%	13.99%	-
YoY %	3.74%	-19.40%	30.67%	-6.19%	-11.65%	-19.01%	-	-
Horiz. %	73.34%	70.69%	87.71%	67.12%	71.55%	80.99%	100.00%	-
ROE	10.78%	8.83%	13.28%	10.92%	12.17%	17.83%	26.49%	-
YoY %	22.08%	-33.51%	21.61%	-10.27%	-31.74%	-32.69%	-	-
Horiz. %	40.69%	33.33%	50.13%	41.22%	45.94%	67.31%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	53.53	39.03	46.76	45.51	42.81	50.86	51.11	0.77%
YoY %	37.15%	-16.53%	2.75%	6.31%	-15.83%	-0.49%	-	-
Horiz. %	104.73%	76.36%	91.49%	89.04%	83.76%	99.51%	100.00%	-
EPS	4.96	3.71	5.45	4.04	4.14	5.71	7.15	-5.90%
YoY %	33.69%	-31.93%	34.90%	-2.42%	-27.50%	-20.14%	-	-
Horiz. %	69.37%	51.89%	76.22%	56.50%	57.90%	79.86%	100.00%	-
DPS	1.75	1.75	2.00	1.75	1.50	1.50	1.75	0.00%
YoY %	0.00%	-12.50%	14.29%	16.67%	0.00%	-14.29%	-	-
Horiz. %	100.00%	100.00%	114.29%	100.00%	85.71%	85.71%	100.00%	-
NAPS	0.46	0.42	0.41	0.37	0.34	0.32	0.27	9.27%
YoY %	9.52%	2.44%	10.81%	8.82%	6.25%	18.52%	-	-
Horiz. %	170.37%	155.56%	151.85%	137.04%	125.93%	118.52%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 516,000
RPS	40.16	29.28	35.08	34.14	32.12	38.07	38.35	0.77%
YoY %	37.16%	-16.53%	2.75%	6.29%	-15.63%	-0.73%	-	-
Horiz. %	104.72%	76.35%	91.47%	89.02%	83.75%	99.27%	100.00%	-
EPS	3.72	2.78	4.09	3.03	3.10	4.27	5.37	-5.92%
YoY %	33.81%	-32.03%	34.98%	-2.26%	-27.40%	-20.48%	-	-
Horiz. %	69.27%	51.77%	76.16%	56.42%	57.73%	79.52%	100.00%	-
DPS	1.31	1.31	1.50	1.31	1.13	1.13	1.31	0.00%
YoY %	0.00%	-12.67%	14.50%	15.93%	0.00%	-13.74%	-	-
Horiz. %	100.00%	100.00%	114.50%	100.00%	86.26%	86.26%	100.00%	-
NAPS	0.3451	0.3151	0.3076	0.2776	0.2551	0.2395	0.2026	9.27%
YoY %	9.52%	2.44%	10.81%	8.82%	6.51%	18.21%	-	-
Horiz. %	170.34%	155.53%	151.83%	137.02%	125.91%	118.21%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	1.08	0.555	0.58	0.685	0.935	1.02	1.46	-
P/RPS	2.02	1.42	1.24	1.51	2.18	2.01	2.86	-5.62%
YoY %	42.25%	14.52%	-17.88%	-30.73%	8.46%	-29.72%	-	-
Horiz. %	70.63%	49.65%	43.36%	52.80%	76.22%	70.28%	100.00%	-
P/EPS	21.79	14.97	10.65	16.96	22.60	17.87	20.42	1.08%
YoY %	45.56%	40.56%	-37.21%	-24.96%	26.47%	-12.49%	-	-
Horiz. %	106.71%	73.31%	52.15%	83.06%	110.68%	87.51%	100.00%	-
EY	4.59	6.68	9.39	5.90	4.43	5.59	4.90	-1.08%
YoY %	-31.29%	-28.86%	59.15%	33.18%	-20.75%	14.08%	-	-
Horiz. %	93.67%	136.33%	191.63%	120.41%	90.41%	114.08%	100.00%	-
DY	1.62	3.15	3.45	2.55	1.60	1.47	1.20	5.12%
YoY %	-48.57%	-8.70%	35.29%	59.37%	8.84%	22.50%	-	-
Horiz. %	135.00%	262.50%	287.50%	212.50%	133.33%	122.50%	100.00%	-
P/NAPS	2.35	1.32	1.41	1.85	2.75	3.19	5.41	-12.96%
YoY %	78.03%	-6.38%	-23.78%	-32.73%	-13.79%	-41.04%	-	-
Horiz. %	43.44%	24.40%	26.06%	34.20%	50.83%	58.96%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	23/08/21	12/08/20	19/08/19	23/08/18	22/08/17	17/08/16	19/08/15	-
Price	1.10	0.63	0.71	0.725	0.90	1.03	1.16	-
P/RPS	2.05	1.61	1.52	1.59	2.10	2.03	2.27	-1.68%
YoY %	27.33%	5.92%	-4.40%	-24.29%	3.45%	-10.57%	-	-
Horiz. %	90.31%	70.93%	66.96%	70.04%	92.51%	89.43%	100.00%	-
P/EPS	22.19	16.99	13.04	17.95	21.75	18.05	16.22	5.35%
YoY %	30.61%	30.29%	-27.35%	-17.47%	20.50%	11.28%	-	-
Horiz. %	136.81%	104.75%	80.39%	110.67%	134.09%	111.28%	100.00%	-
EY	4.51	5.89	7.67	5.57	4.60	5.54	6.17	-5.08%
YoY %	-23.43%	-23.21%	37.70%	21.09%	-16.97%	-10.21%	-	-
Horiz. %	73.10%	95.46%	124.31%	90.28%	74.55%	89.79%	100.00%	-
DY	1.59	2.78	2.82	2.41	1.67	1.46	1.51	0.86%
YoY %	-42.81%	-1.42%	17.01%	44.31%	14.38%	-3.31%	-	-
Horiz. %	105.30%	184.11%	186.75%	159.60%	110.60%	96.69%	100.00%	-
P/NAPS	2.39	1.50	1.73	1.96	2.65	3.22	4.30	-9.31%
YoY %	59.33%	-13.29%	-11.73%	-26.04%	-17.70%	-25.12%	-	-
Horiz. %	55.58%	34.88%	40.23%	45.58%	61.63%	74.88%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos