[BMGREEN] QoQ Annualized Quarter Result on 30-Jun-2023 [#1]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
24-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Jun-2023 [#1]
Profit Trend
QoQ- 116.49%
YoY- 166.66%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 440,303 428,800 438,578 403,396 377,684 347,820 354,186 15.59%
PBT 47,851 41,666 43,732 40,020 20,867 13,698 16,878 100.18%
Tax -12,312 -10,924 -10,610 -9,340 -4,709 -2,588 -3,564 128.34%
NP 35,539 30,742 33,122 30,680 16,158 11,110 13,314 92.31%
-
NP to SH 33,637 29,084 32,010 30,484 14,081 10,122 12,512 93.22%
-
Tax Rate 25.73% 26.22% 24.26% 23.34% 22.57% 18.89% 21.12% -
Total Cost 404,764 398,057 405,456 372,716 361,526 336,709 340,872 12.12%
-
Net Worth 263,159 247,679 242,519 247,679 237,360 232,199 232,199 8.69%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 11,610 - - - 9,030 - - -
Div Payout % 34.52% - - - 64.13% - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 263,159 247,679 242,519 247,679 237,360 232,199 232,199 8.69%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 8.07% 7.17% 7.55% 7.61% 4.28% 3.19% 3.76% -
ROE 12.78% 11.74% 13.20% 12.31% 5.93% 4.36% 5.39% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 85.33 83.10 85.00 78.18 73.19 67.41 68.64 15.60%
EPS 6.52 5.64 6.20 5.92 2.73 1.96 2.42 93.50%
DPS 2.25 0.00 0.00 0.00 1.75 0.00 0.00 -
NAPS 0.51 0.48 0.47 0.48 0.46 0.45 0.45 8.69%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 64.02 62.34 63.77 58.65 54.91 50.57 51.50 15.59%
EPS 4.89 4.23 4.65 4.43 2.05 1.47 1.82 93.15%
DPS 1.69 0.00 0.00 0.00 1.31 0.00 0.00 -
NAPS 0.3826 0.3601 0.3526 0.3601 0.3451 0.3376 0.3376 8.69%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.945 0.905 0.92 0.77 0.70 0.79 0.65 -
P/RPS 1.11 1.09 1.08 0.98 0.96 1.17 0.95 10.92%
P/EPS 14.50 16.06 14.83 13.03 25.65 40.27 26.81 -33.59%
EY 6.90 6.23 6.74 7.67 3.90 2.48 3.73 50.63%
DY 2.38 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 1.85 1.89 1.96 1.60 1.52 1.76 1.44 18.16%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 28/05/24 26/02/24 17/11/23 24/08/23 25/05/23 23/02/23 24/11/22 -
Price 1.26 0.93 0.98 0.90 0.67 0.795 0.765 -
P/RPS 1.48 1.12 1.15 1.15 0.92 1.18 1.11 21.12%
P/EPS 19.33 16.50 15.80 15.23 24.55 40.52 31.55 -27.84%
EY 5.17 6.06 6.33 6.56 4.07 2.47 3.17 38.51%
DY 1.79 0.00 0.00 0.00 2.61 0.00 0.00 -
P/NAPS 2.47 1.94 2.09 1.88 1.46 1.77 1.70 28.25%

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