[BMGREEN] QoQ Cumulative Quarter Result on 31-Mar-2020 [#4]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- 35.46%
YoY- -12.49%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 161,353 96,359 32,028 230,147 170,336 117,265 60,790 91.13%
PBT 24,370 13,711 3,541 32,426 23,816 16,192 8,757 97.23%
Tax -6,285 -3,785 -1,057 -8,344 -6,180 -4,275 -2,109 106.40%
NP 18,085 9,926 2,484 24,082 17,636 11,917 6,648 94.28%
-
NP to SH 15,932 8,390 2,342 23,255 17,168 11,494 6,462 82.00%
-
Tax Rate 25.79% 27.61% 29.85% 25.73% 25.95% 26.40% 24.08% -
Total Cost 143,268 86,433 29,544 206,065 152,700 105,348 54,142 90.74%
-
Net Worth 221,880 216,719 216,719 211,559 211,559 206,400 211,559 3.21%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - 9,030 - - - -
Div Payout % - - - 38.83% - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 221,880 216,719 216,719 211,559 211,559 206,400 211,559 3.21%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 11.21% 10.30% 7.76% 10.46% 10.35% 10.16% 10.94% -
ROE 7.18% 3.87% 1.08% 10.99% 8.11% 5.57% 3.05% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 31.27 18.67 6.21 44.60 33.01 22.73 11.78 91.14%
EPS 3.09 1.63 0.45 4.51 3.33 2.23 1.25 82.32%
DPS 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
NAPS 0.43 0.42 0.42 0.41 0.41 0.40 0.41 3.21%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 23.46 14.01 4.66 33.46 24.77 17.05 8.84 91.11%
EPS 2.32 1.22 0.34 3.38 2.50 1.67 0.94 82.13%
DPS 0.00 0.00 0.00 1.31 0.00 0.00 0.00 -
NAPS 0.3226 0.3151 0.3151 0.3076 0.3076 0.3001 0.3076 3.21%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.995 0.605 0.555 0.45 0.605 0.54 0.58 -
P/RPS 3.18 3.24 8.94 1.01 1.83 2.38 4.92 -25.14%
P/EPS 32.23 37.21 122.28 9.98 18.18 24.24 46.31 -21.37%
EY 3.10 2.69 0.82 10.02 5.50 4.13 2.16 27.09%
DY 0.00 0.00 0.00 3.89 0.00 0.00 0.00 -
P/NAPS 2.31 1.44 1.32 1.10 1.48 1.35 1.41 38.76%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 24/11/20 12/08/20 25/06/20 21/02/20 21/11/19 19/08/19 -
Price 0.985 0.86 0.63 0.52 0.60 0.62 0.74 -
P/RPS 3.15 4.61 10.15 1.17 1.82 2.73 6.28 -36.73%
P/EPS 31.90 52.89 138.80 11.54 18.03 27.83 59.09 -33.57%
EY 3.13 1.89 0.72 8.67 5.55 3.59 1.69 50.53%
DY 0.00 0.00 0.00 3.37 0.00 0.00 0.00 -
P/NAPS 2.29 2.05 1.50 1.27 1.46 1.55 1.80 17.32%

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