[BMGREEN] QoQ Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 2.93%
YoY- -10.65%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 354,186 310,932 317,760 307,004 266,476 283,656 237,328 30.56%
PBT 16,878 15,524 25,709 27,864 24,564 29,584 33,745 -36.96%
Tax -3,564 -2,728 -6,460 -7,128 -6,036 -7,968 -8,328 -43.18%
NP 13,314 12,796 19,249 20,736 18,528 21,616 25,417 -34.99%
-
NP to SH 12,512 11,432 16,975 18,980 18,440 21,840 22,459 -32.27%
-
Tax Rate 21.12% 17.57% 25.13% 25.58% 24.57% 26.93% 24.68% -
Total Cost 340,872 298,136 298,511 286,268 247,948 262,040 211,911 37.24%
-
Net Worth 232,199 237,360 237,360 237,360 232,199 237,360 227,039 1.50%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - 9,030 - - - 9,030 -
Div Payout % - - 53.20% - - - 40.21% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 232,199 237,360 237,360 237,360 232,199 237,360 227,039 1.50%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 3.76% 4.12% 6.06% 6.75% 6.95% 7.62% 10.71% -
ROE 5.39% 4.82% 7.15% 8.00% 7.94% 9.20% 9.89% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 68.64 60.26 61.58 59.50 51.64 54.97 45.99 30.56%
EPS 2.42 2.20 3.29 3.68 3.58 4.24 4.35 -32.33%
DPS 0.00 0.00 1.75 0.00 0.00 0.00 1.75 -
NAPS 0.45 0.46 0.46 0.46 0.45 0.46 0.44 1.50%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 51.50 45.21 46.20 44.64 38.74 41.24 34.51 30.55%
EPS 1.82 1.66 2.47 2.76 2.68 3.18 3.27 -32.31%
DPS 0.00 0.00 1.31 0.00 0.00 0.00 1.31 -
NAPS 0.3376 0.3451 0.3451 0.3451 0.3376 0.3451 0.3301 1.50%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.65 0.775 0.95 0.955 1.03 1.08 1.39 -
P/RPS 0.95 1.29 1.54 1.61 1.99 1.96 3.02 -53.71%
P/EPS 26.81 34.98 28.88 25.96 28.82 25.52 31.94 -11.00%
EY 3.73 2.86 3.46 3.85 3.47 3.92 3.13 12.39%
DY 0.00 0.00 1.84 0.00 0.00 0.00 1.26 -
P/NAPS 1.44 1.68 2.07 2.08 2.29 2.35 3.16 -40.75%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 24/05/22 23/02/22 25/11/21 23/08/21 25/05/21 -
Price 0.765 0.77 0.905 0.965 0.98 1.10 1.16 -
P/RPS 1.11 1.28 1.47 1.62 1.90 2.00 2.52 -42.07%
P/EPS 31.55 34.76 27.51 26.23 27.42 25.99 26.65 11.89%
EY 3.17 2.88 3.64 3.81 3.65 3.85 3.75 -10.58%
DY 0.00 0.00 1.93 0.00 0.00 0.00 1.51 -
P/NAPS 1.70 1.67 1.97 2.10 2.18 2.39 2.64 -25.41%

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