[BMGREEN] YoY Cumulative Quarter Result on 30-Jun-2021 [#1]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
23-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -75.69%
YoY- 133.13%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 92,181 100,849 77,733 70,914 32,028 60,790 54,335 9.20%
PBT 12,632 10,005 3,881 7,396 3,541 8,757 6,714 11.09%
Tax -4,513 -2,335 -682 -1,992 -1,057 -2,109 -1,840 16.11%
NP 8,119 7,670 3,199 5,404 2,484 6,648 4,874 8.86%
-
NP to SH 8,020 7,621 2,858 5,460 2,342 6,462 4,932 8.43%
-
Tax Rate 35.73% 23.34% 17.57% 26.93% 29.85% 24.08% 27.41% -
Total Cost 84,062 93,179 74,534 65,510 29,544 54,142 49,461 9.23%
-
Net Worth 268,319 247,679 237,360 237,360 216,719 211,559 190,920 5.83%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 268,319 247,679 237,360 237,360 216,719 211,559 190,920 5.83%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 8.81% 7.61% 4.12% 7.62% 7.76% 10.94% 8.97% -
ROE 2.99% 3.08% 1.20% 2.30% 1.08% 3.05% 2.58% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 17.86 19.54 15.06 13.74 6.21 11.78 10.53 9.19%
EPS 1.55 1.48 0.55 1.06 0.45 1.25 0.96 8.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.48 0.46 0.46 0.42 0.41 0.37 5.83%
Adjusted Per Share Value based on latest NOSH - 516,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 13.40 14.66 11.30 10.31 4.66 8.84 7.90 9.19%
EPS 1.17 1.11 0.42 0.79 0.34 0.94 0.72 8.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3901 0.3601 0.3451 0.3451 0.3151 0.3076 0.2776 5.82%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.64 0.77 0.775 1.08 0.555 0.58 0.685 -
P/RPS 9.18 3.94 5.14 7.86 8.94 4.92 6.51 5.88%
P/EPS 105.52 52.13 139.92 102.07 122.28 46.31 71.67 6.65%
EY 0.95 1.92 0.71 0.98 0.82 2.16 1.40 -6.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.15 1.60 1.68 2.35 1.32 1.41 1.85 9.26%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 26/08/24 24/08/23 25/08/22 23/08/21 12/08/20 19/08/19 23/08/18 -
Price 1.82 0.90 0.77 1.10 0.63 0.74 0.725 -
P/RPS 10.19 4.60 5.11 8.00 10.15 6.28 6.89 6.73%
P/EPS 117.10 60.94 139.02 103.96 138.80 59.09 75.85 7.49%
EY 0.85 1.64 0.72 0.96 0.72 1.69 1.32 -7.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 1.88 1.67 2.39 1.50 1.80 1.96 10.13%

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