[BMGREEN] QoQ TTM Result on 30-Jun-2017 [#1]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -7.38%
YoY- -27.32%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 225,907 216,000 222,234 220,905 237,190 246,484 247,148 -5.82%
PBT 30,205 30,262 31,574 30,019 32,391 28,815 27,662 6.04%
Tax -8,278 -8,262 -8,303 -7,906 -8,533 -7,123 -6,006 23.87%
NP 21,927 22,000 23,271 22,113 23,858 21,692 21,656 0.83%
-
NP to SH 20,575 21,024 22,478 21,351 23,053 21,187 21,320 -2.34%
-
Tax Rate 27.41% 27.30% 26.30% 26.34% 26.34% 24.72% 21.71% -
Total Cost 203,980 194,000 198,963 198,792 213,332 224,792 225,492 -6.47%
-
Net Worth 190,920 180,599 175,440 175,440 170,280 159,960 159,960 12.53%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 9,030 7,740 7,740 7,740 7,740 7,740 7,740 10.83%
Div Payout % 43.89% 36.82% 34.43% 36.25% 33.57% 36.53% 36.30% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 190,920 180,599 175,440 175,440 170,280 159,960 159,960 12.53%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 9.71% 10.19% 10.47% 10.01% 10.06% 8.80% 8.76% -
ROE 10.78% 11.64% 12.81% 12.17% 13.54% 13.25% 13.33% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 43.78 41.86 43.07 42.81 45.97 47.77 47.90 -5.82%
EPS 3.99 4.07 4.36 4.14 4.47 4.11 4.13 -2.27%
DPS 1.75 1.50 1.50 1.50 1.50 1.50 1.50 10.83%
NAPS 0.37 0.35 0.34 0.34 0.33 0.31 0.31 12.53%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 32.85 31.40 32.31 32.12 34.49 35.84 35.93 -5.80%
EPS 2.99 3.06 3.27 3.10 3.35 3.08 3.10 -2.38%
DPS 1.31 1.13 1.13 1.13 1.13 1.13 1.13 10.36%
NAPS 0.2776 0.2626 0.2551 0.2551 0.2476 0.2326 0.2326 12.52%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.67 0.825 0.91 0.935 0.845 0.815 0.995 -
P/RPS 1.53 1.97 2.11 2.18 1.84 1.71 2.08 -18.52%
P/EPS 16.80 20.25 20.89 22.60 18.91 19.85 24.08 -21.35%
EY 5.95 4.94 4.79 4.43 5.29 5.04 4.15 27.17%
DY 2.61 1.82 1.65 1.60 1.78 1.84 1.51 44.07%
P/NAPS 1.81 2.36 2.68 2.75 2.56 2.63 3.21 -31.77%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 23/05/18 13/02/18 22/11/17 22/08/17 24/05/17 22/02/17 17/11/16 -
Price 0.695 0.78 0.835 0.90 1.05 0.88 0.86 -
P/RPS 1.59 1.86 1.94 2.10 2.28 1.84 1.80 -7.94%
P/EPS 17.43 19.14 19.17 21.75 23.50 21.43 20.81 -11.15%
EY 5.74 5.22 5.22 4.60 4.25 4.67 4.80 12.67%
DY 2.52 1.92 1.80 1.67 1.43 1.70 1.74 28.03%
P/NAPS 1.88 2.23 2.46 2.65 3.18 2.84 2.77 -22.78%

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