[BMGREEN] YoY Annualized Quarter Result on 31-Dec-2019 [#3]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
21-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -0.42%
YoY- 5.6%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 347,820 307,004 215,137 227,114 216,730 210,424 238,677 6.47%
PBT 13,698 27,864 32,493 31,754 29,953 26,701 29,540 -12.01%
Tax -2,588 -7,128 -8,380 -8,240 -7,508 -6,729 -6,941 -15.15%
NP 11,110 20,736 24,113 23,514 22,445 19,972 22,598 -11.15%
-
NP to SH 10,122 18,980 21,242 22,890 21,677 19,294 22,089 -12.19%
-
Tax Rate 18.89% 25.58% 25.79% 25.95% 25.07% 25.20% 23.50% -
Total Cost 336,709 286,268 191,024 203,600 194,285 190,452 216,078 7.66%
-
Net Worth 232,199 237,360 221,880 211,559 196,079 180,599 159,960 6.40%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 232,199 237,360 221,880 211,559 196,079 180,599 159,960 6.40%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 3.19% 6.75% 11.21% 10.35% 10.36% 9.49% 9.47% -
ROE 4.36% 8.00% 9.57% 10.82% 11.06% 10.68% 13.81% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 67.41 59.50 41.69 44.01 42.00 40.78 46.26 6.47%
EPS 1.96 3.68 4.12 4.44 4.20 3.73 4.28 -12.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.46 0.43 0.41 0.38 0.35 0.31 6.40%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 50.57 44.64 31.28 33.02 31.51 30.59 34.70 6.47%
EPS 1.47 2.76 3.09 3.33 3.15 2.81 3.21 -12.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3376 0.3451 0.3226 0.3076 0.2851 0.2626 0.2326 6.40%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.79 0.955 0.995 0.605 0.52 0.825 0.815 -
P/RPS 1.17 1.61 2.39 1.37 1.24 2.02 1.76 -6.57%
P/EPS 40.27 25.96 24.17 13.64 12.38 22.06 19.04 13.29%
EY 2.48 3.85 4.14 7.33 8.08 4.53 5.25 -11.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 2.08 2.31 1.48 1.37 2.36 2.63 -6.47%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 23/02/22 24/02/21 21/02/20 21/02/19 13/02/18 22/02/17 -
Price 0.795 0.965 0.985 0.60 0.59 0.78 0.88 -
P/RPS 1.18 1.62 2.36 1.36 1.40 1.91 1.90 -7.62%
P/EPS 40.52 26.23 23.93 13.53 14.04 20.86 20.56 11.96%
EY 2.47 3.81 4.18 7.39 7.12 4.79 4.86 -10.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 2.10 2.29 1.46 1.55 2.23 2.84 -7.57%

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