[BMGREEN] YoY TTM Result on 30-Jun-2020 [#1]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
12-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- -17.72%
YoY- -31.92%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 400,800 324,579 276,214 201,385 241,265 234,807 220,905 10.43%
PBT 26,991 22,194 37,600 27,210 38,658 30,626 30,019 -1.75%
Tax -6,362 -5,150 -9,263 -7,292 -9,058 -8,566 -7,906 -3.55%
NP 20,629 17,044 28,337 19,918 29,600 22,060 22,113 -1.15%
-
NP to SH 18,844 14,373 25,577 19,135 28,105 20,841 21,351 -2.05%
-
Tax Rate 23.57% 23.20% 24.64% 26.80% 23.43% 27.97% 26.34% -
Total Cost 380,171 307,535 247,877 181,467 211,665 212,747 198,792 11.40%
-
Net Worth 247,679 237,360 237,360 216,719 211,559 190,920 175,440 5.91%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 9,030 9,030 9,030 9,030 10,320 9,030 7,740 2.60%
Div Payout % 47.92% 62.83% 35.31% 47.19% 36.72% 43.33% 36.25% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 247,679 237,360 237,360 216,719 211,559 190,920 175,440 5.91%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 5.15% 5.25% 10.26% 9.89% 12.27% 9.39% 10.01% -
ROE 7.61% 6.06% 10.78% 8.83% 13.28% 10.92% 12.17% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 77.67 62.90 53.53 39.03 46.76 45.51 42.81 10.43%
EPS 3.65 2.79 4.96 3.71 5.45 4.04 4.14 -2.07%
DPS 1.75 1.75 1.75 1.75 2.00 1.75 1.50 2.60%
NAPS 0.48 0.46 0.46 0.42 0.41 0.37 0.34 5.91%
Adjusted Per Share Value based on latest NOSH - 516,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 58.27 47.19 40.16 29.28 35.08 34.14 32.12 10.43%
EPS 2.74 2.09 3.72 2.78 4.09 3.03 3.10 -2.03%
DPS 1.31 1.31 1.31 1.31 1.50 1.31 1.13 2.49%
NAPS 0.3601 0.3451 0.3451 0.3151 0.3076 0.2776 0.2551 5.91%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.77 0.775 1.08 0.555 0.58 0.685 0.935 -
P/RPS 0.99 1.23 2.02 1.42 1.24 1.51 2.18 -12.32%
P/EPS 21.08 27.82 21.79 14.97 10.65 16.96 22.60 -1.15%
EY 4.74 3.59 4.59 6.68 9.39 5.90 4.43 1.13%
DY 2.27 2.26 1.62 3.15 3.45 2.55 1.60 6.00%
P/NAPS 1.60 1.68 2.35 1.32 1.41 1.85 2.75 -8.62%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 24/08/23 25/08/22 23/08/21 12/08/20 19/08/19 23/08/18 22/08/17 -
Price 0.90 0.77 1.10 0.63 0.71 0.725 0.90 -
P/RPS 1.16 1.22 2.05 1.61 1.52 1.59 2.10 -9.41%
P/EPS 24.64 27.64 22.19 16.99 13.04 17.95 21.75 2.10%
EY 4.06 3.62 4.51 5.89 7.67 5.57 4.60 -2.05%
DY 1.94 2.27 1.59 2.78 2.82 2.41 1.67 2.52%
P/NAPS 1.88 1.67 2.39 1.50 1.73 1.96 2.65 -5.55%

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