[BMGREEN] YoY Annualized Quarter Result on 31-Mar-2016 [#4]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -11.75%
YoY- -21.42%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 234,810 225,907 237,190 260,109 277,875 242,020 165,834 5.96%
PBT 36,615 30,205 32,391 39,582 52,167 38,180 30,193 3.26%
Tax -8,789 -8,278 -8,533 -8,692 -13,012 -7,164 -6,458 5.26%
NP 27,826 21,927 23,858 30,890 39,155 31,016 23,735 2.68%
-
NP to SH 26,575 20,575 23,053 30,767 39,155 31,016 23,735 1.90%
-
Tax Rate 24.00% 27.41% 26.34% 21.96% 24.94% 18.76% 21.39% -
Total Cost 206,984 203,980 213,332 229,219 238,720 211,004 142,099 6.46%
-
Net Worth 206,400 190,920 170,280 159,960 129,000 105,779 79,980 17.10%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 10,320 9,030 7,740 7,740 - 7,740 5,160 12.24%
Div Payout % 38.83% 43.89% 33.57% 25.16% - 24.95% 21.74% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 206,400 190,920 170,280 159,960 129,000 105,779 79,980 17.10%
NOSH 516,000 516,000 516,000 516,000 516,000 258,000 258,000 12.24%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 11.85% 9.71% 10.06% 11.88% 14.09% 12.82% 14.31% -
ROE 12.88% 10.78% 13.54% 19.23% 30.35% 29.32% 29.68% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 45.51 43.78 45.97 50.41 53.85 93.81 64.28 -5.59%
EPS 5.15 3.99 4.47 5.96 7.59 12.02 9.20 -9.21%
DPS 2.00 1.75 1.50 1.50 0.00 3.00 2.00 0.00%
NAPS 0.40 0.37 0.33 0.31 0.25 0.41 0.31 4.33%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 34.14 32.85 34.49 37.82 40.40 35.19 24.11 5.96%
EPS 3.86 2.99 3.35 4.47 5.69 4.51 3.45 1.88%
DPS 1.50 1.31 1.13 1.13 0.00 1.13 0.75 12.24%
NAPS 0.3001 0.2776 0.2476 0.2326 0.1876 0.1538 0.1163 17.10%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.555 0.67 0.845 1.02 1.48 2.95 0.995 -
P/RPS 1.22 1.53 1.84 2.02 2.75 3.14 1.55 -3.90%
P/EPS 10.78 16.80 18.91 17.11 19.50 24.54 10.82 -0.06%
EY 9.28 5.95 5.29 5.85 5.13 4.08 9.25 0.05%
DY 3.60 2.61 1.78 1.47 0.00 1.02 2.01 10.19%
P/NAPS 1.39 1.81 2.56 3.29 5.92 7.20 3.21 -13.01%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/19 23/05/18 24/05/17 27/05/16 21/05/15 21/05/14 29/05/13 -
Price 0.565 0.695 1.05 1.03 1.48 3.00 1.40 -
P/RPS 1.24 1.59 2.28 2.04 2.75 3.20 2.18 -8.97%
P/EPS 10.97 17.43 23.50 17.27 19.50 24.95 15.22 -5.30%
EY 9.12 5.74 4.25 5.79 5.13 4.01 6.57 5.61%
DY 3.54 2.52 1.43 1.46 0.00 1.00 1.43 16.30%
P/NAPS 1.41 1.88 3.18 3.32 5.92 7.32 4.52 -17.63%

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