[BMGREEN] QoQ Cumulative Quarter Result on 31-Mar-2022 [#4]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- 19.25%
YoY- -24.42%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 260,865 177,093 77,733 317,760 230,253 133,238 70,914 137.73%
PBT 10,274 8,439 3,881 25,709 20,898 12,282 7,396 24.42%
Tax -1,941 -1,782 -682 -6,460 -5,346 -3,018 -1,992 -1.70%
NP 8,333 6,657 3,199 19,249 15,552 9,264 5,404 33.36%
-
NP to SH 7,592 6,256 2,858 16,975 14,235 9,220 5,460 24.50%
-
Tax Rate 18.89% 21.12% 17.57% 25.13% 25.58% 24.57% 26.93% -
Total Cost 252,532 170,436 74,534 298,511 214,701 123,974 65,510 145.24%
-
Net Worth 232,199 232,199 237,360 237,360 237,360 232,199 237,360 -1.45%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - 9,030 - - - -
Div Payout % - - - 53.20% - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 232,199 232,199 237,360 237,360 237,360 232,199 237,360 -1.45%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 3.19% 3.76% 4.12% 6.06% 6.75% 6.95% 7.62% -
ROE 3.27% 2.69% 1.20% 7.15% 6.00% 3.97% 2.30% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 50.56 34.32 15.06 61.58 44.62 25.82 13.74 137.78%
EPS 1.47 1.21 0.55 3.29 2.76 1.79 1.06 24.28%
DPS 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
NAPS 0.45 0.45 0.46 0.46 0.46 0.45 0.46 -1.45%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 37.93 25.75 11.30 46.20 33.48 19.37 10.31 137.74%
EPS 1.10 0.91 0.42 2.47 2.07 1.34 0.79 24.61%
DPS 0.00 0.00 0.00 1.31 0.00 0.00 0.00 -
NAPS 0.3376 0.3376 0.3451 0.3451 0.3451 0.3376 0.3451 -1.45%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.79 0.65 0.775 0.95 0.955 1.03 1.08 -
P/RPS 1.56 1.89 5.14 1.54 2.14 3.99 7.86 -65.87%
P/EPS 53.69 53.61 139.92 28.88 34.62 57.64 102.07 -34.76%
EY 1.86 1.87 0.71 3.46 2.89 1.73 0.98 53.11%
DY 0.00 0.00 0.00 1.84 0.00 0.00 0.00 -
P/NAPS 1.76 1.44 1.68 2.07 2.08 2.29 2.35 -17.48%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 24/11/22 25/08/22 24/05/22 23/02/22 25/11/21 23/08/21 -
Price 0.795 0.765 0.77 0.905 0.965 0.98 1.10 -
P/RPS 1.57 2.23 5.11 1.47 2.16 3.80 8.00 -66.12%
P/EPS 54.03 63.10 139.02 27.51 34.98 54.85 103.96 -35.28%
EY 1.85 1.58 0.72 3.64 2.86 1.82 0.96 54.67%
DY 0.00 0.00 0.00 1.93 0.00 0.00 0.00 -
P/NAPS 1.77 1.70 1.67 1.97 2.10 2.18 2.39 -18.09%

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