[BMGREEN] QoQ TTM Result on 30-Jun-2020 [#1]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
12-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- -17.72%
YoY- -31.92%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 237,328 221,164 209,241 201,385 230,147 242,598 241,538 -1.16%
PBT 33,745 32,980 29,945 27,210 32,426 37,966 37,953 -7.52%
Tax -8,328 -8,449 -7,854 -7,292 -8,344 -9,338 -8,989 -4.96%
NP 25,417 24,531 22,091 19,918 24,082 28,628 28,964 -8.33%
-
NP to SH 22,459 22,018 20,151 19,135 23,255 27,486 27,621 -12.87%
-
Tax Rate 24.68% 25.62% 26.23% 26.80% 25.73% 24.60% 23.68% -
Total Cost 211,911 196,633 187,150 181,467 206,065 213,970 212,574 -0.20%
-
Net Worth 227,039 221,880 216,719 216,719 211,559 211,559 206,400 6.55%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 9,030 9,030 9,030 9,030 9,030 10,320 10,320 -8.50%
Div Payout % 40.21% 41.01% 44.81% 47.19% 38.83% 37.55% 37.36% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 227,039 221,880 216,719 216,719 211,559 211,559 206,400 6.55%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 10.71% 11.09% 10.56% 9.89% 10.46% 11.80% 11.99% -
ROE 9.89% 9.92% 9.30% 8.83% 10.99% 12.99% 13.38% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 45.99 42.86 40.55 39.03 44.60 47.02 46.81 -1.17%
EPS 4.35 4.27 3.91 3.71 4.51 5.33 5.35 -12.87%
DPS 1.75 1.75 1.75 1.75 1.75 2.00 2.00 -8.50%
NAPS 0.44 0.43 0.42 0.42 0.41 0.41 0.40 6.55%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 27.60 25.72 24.34 23.42 26.77 28.22 28.09 -1.16%
EPS 2.61 2.56 2.34 2.23 2.70 3.20 3.21 -12.87%
DPS 1.05 1.05 1.05 1.05 1.05 1.20 1.20 -8.50%
NAPS 0.2641 0.2581 0.2521 0.2521 0.2461 0.2461 0.2401 6.55%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.39 0.995 0.605 0.555 0.45 0.605 0.54 -
P/RPS 3.02 2.32 1.49 1.42 1.01 1.29 1.15 90.23%
P/EPS 31.94 23.32 15.49 14.97 9.98 11.36 10.09 115.43%
EY 3.13 4.29 6.45 6.68 10.02 8.80 9.91 -53.58%
DY 1.26 1.76 2.89 3.15 3.89 3.31 3.70 -51.20%
P/NAPS 3.16 2.31 1.44 1.32 1.10 1.48 1.35 76.20%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 25/05/21 24/02/21 24/11/20 12/08/20 25/06/20 21/02/20 21/11/19 -
Price 1.16 0.985 0.86 0.63 0.52 0.60 0.62 -
P/RPS 2.52 2.30 2.12 1.61 1.17 1.28 1.32 53.83%
P/EPS 26.65 23.08 22.02 16.99 11.54 11.26 11.58 74.22%
EY 3.75 4.33 4.54 5.89 8.67 8.88 8.63 -42.60%
DY 1.51 1.78 2.03 2.78 3.37 3.33 3.23 -39.73%
P/NAPS 2.64 2.29 2.05 1.50 1.27 1.46 1.55 42.57%

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