[BMGREEN] QoQ Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -15.57%
YoY- 9.89%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 310,932 317,760 307,004 266,476 283,656 237,328 215,137 27.91%
PBT 15,524 25,709 27,864 24,564 29,584 33,745 32,493 -38.96%
Tax -2,728 -6,460 -7,128 -6,036 -7,968 -8,328 -8,380 -52.77%
NP 12,796 19,249 20,736 18,528 21,616 25,417 24,113 -34.52%
-
NP to SH 11,432 16,975 18,980 18,440 21,840 22,459 21,242 -33.91%
-
Tax Rate 17.57% 25.13% 25.58% 24.57% 26.93% 24.68% 25.79% -
Total Cost 298,136 298,511 286,268 247,948 262,040 211,911 191,024 34.65%
-
Net Worth 237,360 237,360 237,360 232,199 237,360 227,039 221,880 4.61%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - 9,030 - - - 9,030 - -
Div Payout % - 53.20% - - - 40.21% - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 237,360 237,360 237,360 232,199 237,360 227,039 221,880 4.61%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 4.12% 6.06% 6.75% 6.95% 7.62% 10.71% 11.21% -
ROE 4.82% 7.15% 8.00% 7.94% 9.20% 9.89% 9.57% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 60.26 61.58 59.50 51.64 54.97 45.99 41.69 27.92%
EPS 2.20 3.29 3.68 3.58 4.24 4.35 4.12 -34.25%
DPS 0.00 1.75 0.00 0.00 0.00 1.75 0.00 -
NAPS 0.46 0.46 0.46 0.45 0.46 0.44 0.43 4.61%
Adjusted Per Share Value based on latest NOSH - 516,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 45.21 46.20 44.64 38.74 41.24 34.51 31.28 27.91%
EPS 1.66 2.47 2.76 2.68 3.18 3.27 3.09 -33.99%
DPS 0.00 1.31 0.00 0.00 0.00 1.31 0.00 -
NAPS 0.3451 0.3451 0.3451 0.3376 0.3451 0.3301 0.3226 4.61%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.775 0.95 0.955 1.03 1.08 1.39 0.995 -
P/RPS 1.29 1.54 1.61 1.99 1.96 3.02 2.39 -33.78%
P/EPS 34.98 28.88 25.96 28.82 25.52 31.94 24.17 28.03%
EY 2.86 3.46 3.85 3.47 3.92 3.13 4.14 -21.90%
DY 0.00 1.84 0.00 0.00 0.00 1.26 0.00 -
P/NAPS 1.68 2.07 2.08 2.29 2.35 3.16 2.31 -19.17%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 24/05/22 23/02/22 25/11/21 23/08/21 25/05/21 24/02/21 -
Price 0.77 0.905 0.965 0.98 1.10 1.16 0.985 -
P/RPS 1.28 1.47 1.62 1.90 2.00 2.52 2.36 -33.56%
P/EPS 34.76 27.51 26.23 27.42 25.99 26.65 23.93 28.34%
EY 2.88 3.64 3.81 3.65 3.85 3.75 4.18 -22.04%
DY 0.00 1.93 0.00 0.00 0.00 1.51 0.00 -
P/NAPS 1.67 1.97 2.10 2.18 2.39 2.64 2.29 -19.02%

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