[BMGREEN] YoY Quarter Result on 30-Sep-2021 [#2]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -31.14%
YoY- -37.83%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 118,440 99,360 62,324 64,331 56,475 56,202 55,803 13.35%
PBT 11,861 4,558 4,886 10,170 7,435 8,140 6,536 10.43%
Tax -2,970 -1,100 -1,026 -2,728 -2,166 -2,235 -1,653 10.25%
NP 8,891 3,458 3,860 7,442 5,269 5,905 4,883 10.49%
-
NP to SH 8,384 3,398 3,760 6,048 5,032 5,516 4,802 9.72%
-
Tax Rate 25.04% 24.13% 21.00% 26.82% 29.13% 27.46% 25.29% -
Total Cost 109,549 95,902 58,464 56,889 51,206 50,297 50,920 13.61%
-
Net Worth 242,519 232,199 232,199 216,719 206,400 185,760 175,440 5.54%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 242,519 232,199 232,199 216,719 206,400 185,760 175,440 5.54%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 7.51% 3.48% 6.19% 11.57% 9.33% 10.51% 8.75% -
ROE 3.46% 1.46% 1.62% 2.79% 2.44% 2.97% 2.74% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 22.95 19.26 12.08 12.47 10.94 10.89 10.81 13.36%
EPS 1.62 0.66 0.73 1.17 0.98 1.07 0.93 9.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.45 0.45 0.42 0.40 0.36 0.34 5.54%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 17.22 14.45 9.06 9.35 8.21 8.17 8.11 13.36%
EPS 1.22 0.49 0.55 0.88 0.73 0.80 0.70 9.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3526 0.3376 0.3376 0.3151 0.3001 0.2701 0.2551 5.54%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.92 0.65 1.03 0.605 0.54 0.665 0.91 -
P/RPS 4.01 3.38 8.53 4.85 4.93 6.11 8.41 -11.60%
P/EPS 56.62 98.71 141.35 51.62 55.37 62.21 97.78 -8.69%
EY 1.77 1.01 0.71 1.94 1.81 1.61 1.02 9.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.44 2.29 1.44 1.35 1.85 2.68 -5.07%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 17/11/23 24/11/22 25/11/21 24/11/20 21/11/19 22/11/18 22/11/17 -
Price 0.98 0.765 0.98 0.86 0.62 0.61 0.835 -
P/RPS 4.27 3.97 8.11 6.90 5.66 5.60 7.72 -9.39%
P/EPS 60.31 116.17 134.49 73.37 63.58 57.06 89.73 -6.40%
EY 1.66 0.86 0.74 1.36 1.57 1.75 1.11 6.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 1.70 2.18 2.05 1.55 1.69 2.46 -2.67%

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