[BMGREEN] YoY TTM Result on 30-Jun-2017 [#1]

Stock
[BMGREEN] BM GREENTECH BERHAD
Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -7.38%
YoY- -27.32%
Quarter Report
Latest QR
Upcoming QR
BMGREEN's Result
BMGREEN's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 201,385 241,265 234,807 220,905 261,811 263,751 264,632 -4.44%
PBT 27,210 38,658 30,626 30,019 37,979 48,716 43,378 -7.47%
Tax -7,292 -9,058 -8,566 -7,906 -8,315 -11,814 -8,623 -2.75%
NP 19,918 29,600 22,060 22,113 29,664 36,902 34,755 -8.85%
-
NP to SH 19,135 28,105 20,841 21,351 29,378 36,902 34,755 -9.45%
-
Tax Rate 26.80% 23.43% 27.97% 26.34% 21.89% 24.25% 19.88% -
Total Cost 181,467 211,665 212,747 198,792 232,147 226,849 229,877 -3.86%
-
Net Worth 216,719 211,559 190,920 175,440 164,735 139,320 116,099 10.95%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 9,030 10,320 9,030 7,740 7,740 9,030 7,740 2.60%
Div Payout % 47.19% 36.72% 43.33% 36.25% 26.35% 24.47% 22.27% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 216,719 211,559 190,920 175,440 164,735 139,320 116,099 10.95%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 258,000 12.23%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 9.89% 12.27% 9.39% 10.01% 11.33% 13.99% 13.13% -
ROE 8.83% 13.28% 10.92% 12.17% 17.83% 26.49% 29.94% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 39.03 46.76 45.51 42.81 50.86 51.11 102.57 -14.86%
EPS 3.71 5.45 4.04 4.14 5.71 7.15 13.47 -19.32%
DPS 1.75 2.00 1.75 1.50 1.50 1.75 3.00 -8.58%
NAPS 0.42 0.41 0.37 0.34 0.32 0.27 0.45 -1.14%
Adjusted Per Share Value based on latest NOSH - 516,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 29.28 35.08 34.14 32.12 38.07 38.35 38.48 -4.44%
EPS 2.78 4.09 3.03 3.10 4.27 5.37 5.05 -9.46%
DPS 1.31 1.50 1.31 1.13 1.13 1.31 1.13 2.49%
NAPS 0.3151 0.3076 0.2776 0.2551 0.2395 0.2026 0.1688 10.95%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.555 0.58 0.685 0.935 1.02 1.46 2.99 -
P/RPS 1.42 1.24 1.51 2.18 2.01 2.86 2.92 -11.31%
P/EPS 14.97 10.65 16.96 22.60 17.87 20.42 22.20 -6.35%
EY 6.68 9.39 5.90 4.43 5.59 4.90 4.51 6.75%
DY 3.15 3.45 2.55 1.60 1.47 1.20 1.00 21.05%
P/NAPS 1.32 1.41 1.85 2.75 3.19 5.41 6.64 -23.58%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 12/08/20 19/08/19 23/08/18 22/08/17 17/08/16 19/08/15 19/08/14 -
Price 0.63 0.71 0.725 0.90 1.03 1.16 3.35 -
P/RPS 1.61 1.52 1.59 2.10 2.03 2.27 3.27 -11.12%
P/EPS 16.99 13.04 17.95 21.75 18.05 16.22 24.87 -6.14%
EY 5.89 7.67 5.57 4.60 5.54 6.17 4.02 6.56%
DY 2.78 2.82 2.41 1.67 1.46 1.51 0.90 20.65%
P/NAPS 1.50 1.73 1.96 2.65 3.22 4.30 7.44 -23.40%

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