[BMGREEN] QoQ Annualized Quarter 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- 9.24%
YoY- -36.64%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 202,476 181,740 237,190 238,677 232,388 246,880 260,109 -15.36%
PBT 25,658 25,172 32,391 29,540 27,292 34,660 39,582 -25.07%
Tax -6,410 -6,208 -8,533 -6,941 -6,646 -8,268 -8,692 -18.35%
NP 19,248 18,964 23,858 22,598 20,646 26,392 30,890 -27.02%
-
NP to SH 18,936 18,664 23,053 22,089 20,220 25,740 30,767 -27.62%
-
Tax Rate 24.98% 24.66% 26.34% 23.50% 24.35% 23.85% 21.96% -
Total Cost 183,228 162,776 213,332 216,078 211,742 220,488 229,219 -13.85%
-
Net Worth 175,440 175,440 170,280 159,960 159,960 165,119 159,960 6.34%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - 7,740 - - - 7,740 -
Div Payout % - - 33.57% - - - 25.16% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 175,440 175,440 170,280 159,960 159,960 165,119 159,960 6.34%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 9.51% 10.43% 10.06% 9.47% 8.88% 10.69% 11.88% -
ROE 10.79% 10.64% 13.54% 13.81% 12.64% 15.59% 19.23% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 39.24 35.22 45.97 46.26 45.04 47.84 50.41 -15.36%
EPS 3.66 3.60 4.47 4.28 3.92 5.00 5.96 -27.73%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
NAPS 0.34 0.34 0.33 0.31 0.31 0.32 0.31 6.34%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 29.44 26.42 34.49 34.70 33.79 35.89 37.82 -15.36%
EPS 2.75 2.71 3.35 3.21 2.94 3.74 4.47 -27.64%
DPS 0.00 0.00 1.13 0.00 0.00 0.00 1.13 -
NAPS 0.2551 0.2551 0.2476 0.2326 0.2326 0.2401 0.2326 6.34%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.91 0.935 0.845 0.815 0.995 1.02 1.02 -
P/RPS 2.32 2.65 1.84 1.76 2.21 2.13 2.02 9.66%
P/EPS 24.80 25.85 18.91 19.04 25.39 20.45 17.11 28.04%
EY 4.03 3.87 5.29 5.25 3.94 4.89 5.85 -21.98%
DY 0.00 0.00 1.78 0.00 0.00 0.00 1.47 -
P/NAPS 2.68 2.75 2.56 2.63 3.21 3.19 3.29 -12.76%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 22/08/17 24/05/17 22/02/17 17/11/16 17/08/16 27/05/16 -
Price 0.835 0.90 1.05 0.88 0.86 1.03 1.03 -
P/RPS 2.13 2.56 2.28 1.90 1.91 2.15 2.04 2.91%
P/EPS 22.75 24.88 23.50 20.56 21.95 20.65 17.27 20.14%
EY 4.39 4.02 4.25 4.86 4.56 4.84 5.79 -16.83%
DY 0.00 0.00 1.43 0.00 0.00 0.00 1.46 -
P/NAPS 2.46 2.65 3.18 2.84 2.77 3.22 3.32 -18.10%

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