[BMGREEN] QoQ Cumulative Quarter Result on 30-Jun-2018 [#1]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- -76.03%
YoY- 5.7%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 234,810 162,548 110,537 54,335 225,907 157,818 101,238 75.30%
PBT 36,615 22,465 14,854 6,714 30,205 20,026 12,829 101.33%
Tax -8,789 -5,631 -4,075 -1,840 -8,278 -5,047 -3,205 96.03%
NP 27,826 16,834 10,779 4,874 21,927 14,979 9,624 103.08%
-
NP to SH 26,575 16,258 10,448 4,932 20,575 14,471 9,468 99.10%
-
Tax Rate 24.00% 25.07% 27.43% 27.41% 27.41% 25.20% 24.98% -
Total Cost 206,984 145,714 99,758 49,461 203,980 142,839 91,614 72.26%
-
Net Worth 206,400 196,079 185,760 190,920 190,920 180,599 175,440 11.45%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 10,320 - - - 9,030 - - -
Div Payout % 38.83% - - - 43.89% - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 206,400 196,079 185,760 190,920 190,920 180,599 175,440 11.45%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 11.85% 10.36% 9.75% 8.97% 9.71% 9.49% 9.51% -
ROE 12.88% 8.29% 5.62% 2.58% 10.78% 8.01% 5.40% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 45.51 31.50 21.42 10.53 43.78 30.58 19.62 75.31%
EPS 5.15 3.15 2.02 0.96 3.99 2.80 1.83 99.45%
DPS 2.00 0.00 0.00 0.00 1.75 0.00 0.00 -
NAPS 0.40 0.38 0.36 0.37 0.37 0.35 0.34 11.45%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 34.14 23.63 16.07 7.90 32.85 22.95 14.72 75.30%
EPS 3.86 2.36 1.52 0.72 2.99 2.10 1.38 98.64%
DPS 1.50 0.00 0.00 0.00 1.31 0.00 0.00 -
NAPS 0.3001 0.2851 0.2701 0.2776 0.2776 0.2626 0.2551 11.44%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.555 0.52 0.665 0.685 0.67 0.825 0.91 -
P/RPS 1.22 1.65 3.10 6.51 1.53 2.70 4.64 -58.99%
P/EPS 10.78 16.50 32.84 71.67 16.80 29.42 49.59 -63.88%
EY 9.28 6.06 3.04 1.40 5.95 3.40 2.02 176.61%
DY 3.60 0.00 0.00 0.00 2.61 0.00 0.00 -
P/NAPS 1.39 1.37 1.85 1.85 1.81 2.36 2.68 -35.47%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/05/19 21/02/19 22/11/18 23/08/18 23/05/18 13/02/18 22/11/17 -
Price 0.565 0.59 0.61 0.725 0.695 0.78 0.835 -
P/RPS 1.24 1.87 2.85 6.89 1.59 2.55 4.26 -56.11%
P/EPS 10.97 18.73 30.13 75.85 17.43 27.81 45.51 -61.30%
EY 9.12 5.34 3.32 1.32 5.74 3.60 2.20 158.28%
DY 3.54 0.00 0.00 0.00 2.52 0.00 0.00 -
P/NAPS 1.41 1.55 1.69 1.96 1.88 2.23 2.46 -31.02%

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