[BMGREEN] YoY Quarter Result on 31-Mar-2021 [#4]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- -13.46%
YoY- 7.25%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 118,703 116,819 87,507 75,975 59,811 72,262 68,089 9.69%
PBT 16,601 10,593 4,811 9,375 8,610 14,150 10,179 8.48%
Tax -4,119 -2,768 -1,114 -2,043 -2,164 -3,158 -3,231 4.12%
NP 12,482 7,825 3,697 7,332 6,446 10,992 6,948 10.24%
-
NP to SH 11,824 6,489 2,740 6,527 6,086 10,317 6,104 11.63%
-
Tax Rate 24.81% 26.13% 23.16% 21.79% 25.13% 22.32% 31.74% -
Total Cost 106,221 108,994 83,810 68,643 53,365 61,270 61,141 9.63%
-
Net Worth 263,159 237,360 237,360 227,039 211,559 206,400 190,920 5.48%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 11,610 9,030 9,030 9,030 9,030 10,320 9,030 4.27%
Div Payout % 98.19% 139.16% 329.56% 138.35% 148.37% 100.03% 147.94% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 263,159 237,360 237,360 227,039 211,559 206,400 190,920 5.48%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 10.52% 6.70% 4.22% 9.65% 10.78% 15.21% 10.20% -
ROE 4.49% 2.73% 1.15% 2.87% 2.88% 5.00% 3.20% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 23.00 22.64 16.96 14.72 11.59 14.00 13.20 9.68%
EPS 2.29 1.26 0.53 1.26 1.18 2.00 1.18 11.67%
DPS 2.25 1.75 1.75 1.75 1.75 2.00 1.75 4.27%
NAPS 0.51 0.46 0.46 0.44 0.41 0.40 0.37 5.48%
Adjusted Per Share Value based on latest NOSH - 516,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 17.26 16.98 12.72 11.05 8.70 10.51 9.90 9.69%
EPS 1.72 0.94 0.40 0.95 0.88 1.50 0.89 11.59%
DPS 1.69 1.31 1.31 1.31 1.31 1.50 1.31 4.33%
NAPS 0.3826 0.3451 0.3451 0.3301 0.3076 0.3001 0.2776 5.48%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.945 0.70 0.95 1.39 0.45 0.555 0.67 -
P/RPS 4.11 3.09 5.60 9.44 3.88 3.96 5.08 -3.46%
P/EPS 41.24 55.66 178.91 109.89 38.15 27.76 56.64 -5.14%
EY 2.42 1.80 0.56 0.91 2.62 3.60 1.77 5.34%
DY 2.38 2.50 1.84 1.26 3.89 3.60 2.61 -1.52%
P/NAPS 1.85 1.52 2.07 3.16 1.10 1.39 1.81 0.36%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 28/05/24 25/05/23 24/05/22 25/05/21 25/06/20 28/05/19 23/05/18 -
Price 1.26 0.67 0.905 1.16 0.52 0.565 0.695 -
P/RPS 5.48 2.96 5.34 7.88 4.49 4.03 5.27 0.65%
P/EPS 54.99 53.28 170.43 91.71 44.09 28.26 58.75 -1.09%
EY 1.82 1.88 0.59 1.09 2.27 3.54 1.70 1.14%
DY 1.79 2.61 1.93 1.51 3.37 3.54 2.52 -5.53%
P/NAPS 2.47 1.46 1.97 2.64 1.27 1.41 1.88 4.64%

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