[BMGREEN] QoQ 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- 33.38%
YoY- -33.51%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
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 99,360 77,733 87,507 97,015 62,324 70,914 75,975 19.57%
PBT 4,558 3,881 4,811 8,616 4,886 7,396 9,375 -38.14%
Tax -1,100 -682 -1,114 -2,328 -1,026 -1,992 -2,043 -33.79%
NP 3,458 3,199 3,697 6,288 3,860 5,404 7,332 -39.38%
-
NP to SH 3,398 2,858 2,740 5,015 3,760 5,460 6,527 -35.25%
-
Tax Rate 24.13% 17.57% 23.16% 27.02% 21.00% 26.93% 21.79% -
Total Cost 95,902 74,534 83,810 90,727 58,464 65,510 68,643 24.94%
-
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 % - - 329.56% - - - 138.35% -
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 3.48% 4.12% 4.22% 6.48% 6.19% 7.62% 9.65% -
ROE 1.46% 1.20% 1.15% 2.11% 1.62% 2.30% 2.87% -
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 19.26 15.06 16.96 18.80 12.08 13.74 14.72 19.60%
EPS 0.66 0.55 0.53 0.97 0.73 1.06 1.26 -34.99%
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 14.45 11.30 12.72 14.11 9.06 10.31 11.05 19.56%
EPS 0.49 0.42 0.40 0.73 0.55 0.79 0.95 -35.65%
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 3.38 5.14 5.60 5.08 8.53 7.86 9.44 -49.54%
P/EPS 98.71 139.92 178.91 98.26 141.35 102.07 109.89 -6.89%
EY 1.01 0.71 0.56 1.02 0.71 0.98 0.91 7.19%
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 3.97 5.11 5.34 5.13 8.11 8.00 7.88 -36.65%
P/EPS 116.17 139.02 170.43 99.29 134.49 103.96 91.71 17.05%
EY 0.86 0.72 0.59 1.01 0.74 0.96 1.09 -14.60%
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