[BMGREEN] YoY TTM Result on 31-Dec-2016 [#3]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- -0.62%
YoY- -38.03%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 242,598 230,637 216,000 246,484 262,350 283,697 166,481 6.47%
PBT 37,966 32,644 30,262 28,815 43,248 52,038 27,983 5.21%
Tax -9,338 -8,862 -8,262 -7,123 -9,059 -10,684 -7,208 4.40%
NP 28,628 23,782 22,000 21,692 34,189 41,354 20,775 5.48%
-
NP to SH 27,486 22,362 21,024 21,187 34,189 41,354 20,775 4.77%
-
Tax Rate 24.60% 27.15% 27.30% 24.72% 20.95% 20.53% 25.76% -
Total Cost 213,970 206,855 194,000 224,792 228,161 242,343 145,706 6.61%
-
Net Worth 211,559 196,079 180,599 159,960 149,639 123,839 92,880 14.69%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 10,320 9,030 7,740 7,740 9,030 7,740 - -
Div Payout % 37.55% 40.38% 36.82% 36.53% 26.41% 18.72% - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 211,559 196,079 180,599 159,960 149,639 123,839 92,880 14.69%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 258,000 12.24%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 11.80% 10.31% 10.19% 8.80% 13.03% 14.58% 12.48% -
ROE 12.99% 11.40% 11.64% 13.25% 22.85% 33.39% 22.37% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 47.02 44.70 41.86 47.77 50.84 54.98 64.53 -5.13%
EPS 5.33 4.33 4.07 4.11 6.63 8.01 8.05 -6.63%
DPS 2.00 1.75 1.50 1.50 1.75 1.50 0.00 -
NAPS 0.41 0.38 0.35 0.31 0.29 0.24 0.36 2.19%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 35.27 33.53 31.40 35.84 38.14 41.25 24.21 6.46%
EPS 4.00 3.25 3.06 3.08 4.97 6.01 3.02 4.79%
DPS 1.50 1.31 1.13 1.13 1.31 1.13 0.00 -
NAPS 0.3076 0.2851 0.2626 0.2326 0.2176 0.1801 0.135 14.70%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.605 0.52 0.825 0.815 1.16 1.45 2.60 -
P/RPS 1.29 1.16 1.97 1.71 2.28 2.64 4.03 -17.28%
P/EPS 11.36 12.00 20.25 19.85 17.51 18.09 32.29 -15.97%
EY 8.80 8.33 4.94 5.04 5.71 5.53 3.10 18.98%
DY 3.31 3.37 1.82 1.84 1.51 1.03 0.00 -
P/NAPS 1.48 1.37 2.36 2.63 4.00 6.04 7.22 -23.20%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 21/02/20 21/02/19 13/02/18 22/02/17 24/02/16 25/02/15 19/02/14 -
Price 0.60 0.59 0.78 0.88 1.05 1.50 2.80 -
P/RPS 1.28 1.32 1.86 1.84 2.07 2.73 4.34 -18.40%
P/EPS 11.26 13.61 19.14 21.43 15.85 18.72 34.77 -17.12%
EY 8.88 7.35 5.22 4.67 6.31 5.34 2.88 20.63%
DY 3.33 2.97 1.92 1.70 1.67 1.00 0.00 -
P/NAPS 1.46 1.55 2.23 2.84 3.62 6.25 7.78 -24.32%

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