[BMGREEN] YoY Annualized 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- 2.93%
YoY- -10.65%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 428,800 347,820 307,004 215,137 227,114 216,730 210,424 12.59%
PBT 41,666 13,698 27,864 32,493 31,754 29,953 26,701 7.69%
Tax -10,924 -2,588 -7,128 -8,380 -8,240 -7,508 -6,729 8.40%
NP 30,742 11,110 20,736 24,113 23,514 22,445 19,972 7.44%
-
NP to SH 29,084 10,122 18,980 21,242 22,890 21,677 19,294 7.07%
-
Tax Rate 26.22% 18.89% 25.58% 25.79% 25.95% 25.07% 25.20% -
Total Cost 398,057 336,709 286,268 191,024 203,600 194,285 190,452 13.06%
-
Net Worth 247,679 232,199 237,360 221,880 211,559 196,079 180,599 5.40%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 247,679 232,199 237,360 221,880 211,559 196,079 180,599 5.40%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 7.17% 3.19% 6.75% 11.21% 10.35% 10.36% 9.49% -
ROE 11.74% 4.36% 8.00% 9.57% 10.82% 11.06% 10.68% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 83.10 67.41 59.50 41.69 44.01 42.00 40.78 12.59%
EPS 5.64 1.96 3.68 4.12 4.44 4.20 3.73 7.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.45 0.46 0.43 0.41 0.38 0.35 5.40%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 62.34 50.57 44.64 31.28 33.02 31.51 30.59 12.59%
EPS 4.23 1.47 2.76 3.09 3.33 3.15 2.81 7.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3601 0.3376 0.3451 0.3226 0.3076 0.2851 0.2626 5.40%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.905 0.79 0.955 0.995 0.605 0.52 0.825 -
P/RPS 1.09 1.17 1.61 2.39 1.37 1.24 2.02 -9.76%
P/EPS 16.06 40.27 25.96 24.17 13.64 12.38 22.06 -5.15%
EY 6.23 2.48 3.85 4.14 7.33 8.08 4.53 5.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.76 2.08 2.31 1.48 1.37 2.36 -3.63%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 23/02/23 23/02/22 24/02/21 21/02/20 21/02/19 13/02/18 -
Price 0.93 0.795 0.965 0.985 0.60 0.59 0.78 -
P/RPS 1.12 1.18 1.62 2.36 1.36 1.40 1.91 -8.50%
P/EPS 16.50 40.52 26.23 23.93 13.53 14.04 20.86 -3.83%
EY 6.06 2.47 3.81 4.18 7.39 7.12 4.79 3.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.77 2.10 2.29 1.46 1.55 2.23 -2.29%

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