[BMGREEN] QoQ TTM Result on 31-Mar-2019 [#4]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- 18.84%
YoY- 29.16%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 242,598 241,538 241,265 234,810 230,637 235,206 234,807 2.19%
PBT 37,966 37,953 38,658 36,615 32,644 32,230 30,626 15.35%
Tax -9,338 -8,989 -9,058 -8,789 -8,862 -9,148 -8,566 5.90%
NP 28,628 28,964 29,600 27,826 23,782 23,082 22,060 18.91%
-
NP to SH 27,486 27,621 28,105 26,575 22,362 21,555 20,841 20.20%
-
Tax Rate 24.60% 23.68% 23.43% 24.00% 27.15% 28.38% 27.97% -
Total Cost 213,970 212,574 211,665 206,984 206,855 212,124 212,747 0.38%
-
Net Worth 211,559 206,400 211,559 206,400 196,079 185,760 190,920 7.06%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 10,320 10,320 10,320 10,320 9,030 9,030 9,030 9.28%
Div Payout % 37.55% 37.36% 36.72% 38.83% 40.38% 41.89% 43.33% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 211,559 206,400 211,559 206,400 196,079 185,760 190,920 7.06%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 11.80% 11.99% 12.27% 11.85% 10.31% 9.81% 9.39% -
ROE 12.99% 13.38% 13.28% 12.88% 11.40% 11.60% 10.92% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 47.02 46.81 46.76 45.51 44.70 45.58 45.51 2.19%
EPS 5.33 5.35 5.45 5.15 4.33 4.18 4.04 20.22%
DPS 2.00 2.00 2.00 2.00 1.75 1.75 1.75 9.28%
NAPS 0.41 0.40 0.41 0.40 0.38 0.36 0.37 7.06%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 35.27 35.12 35.08 34.14 33.53 34.20 34.14 2.18%
EPS 4.00 4.02 4.09 3.86 3.25 3.13 3.03 20.27%
DPS 1.50 1.50 1.50 1.50 1.31 1.31 1.31 9.42%
NAPS 0.3076 0.3001 0.3076 0.3001 0.2851 0.2701 0.2776 7.06%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.605 0.54 0.58 0.555 0.52 0.665 0.685 -
P/RPS 1.29 1.15 1.24 1.22 1.16 1.46 1.51 -9.93%
P/EPS 11.36 10.09 10.65 10.78 12.00 15.92 16.96 -23.39%
EY 8.80 9.91 9.39 9.28 8.33 6.28 5.90 30.44%
DY 3.31 3.70 3.45 3.60 3.37 2.63 2.55 18.93%
P/NAPS 1.48 1.35 1.41 1.39 1.37 1.85 1.85 -13.78%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 21/02/20 21/11/19 19/08/19 28/05/19 21/02/19 22/11/18 23/08/18 -
Price 0.60 0.62 0.71 0.565 0.59 0.61 0.725 -
P/RPS 1.28 1.32 1.52 1.24 1.32 1.34 1.59 -13.42%
P/EPS 11.26 11.58 13.04 10.97 13.61 14.60 17.95 -26.65%
EY 8.88 8.63 7.67 9.12 7.35 6.85 5.57 36.35%
DY 3.33 3.23 2.82 3.54 2.97 2.87 2.41 23.98%
P/NAPS 1.46 1.55 1.73 1.41 1.55 1.69 1.96 -17.78%

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