T-O (am): 0.000 (08:54:00)
Last updated: 16:57
Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 25 Nov 25 | Q2 Sep 2025 | 2 | 31 Mar 2026 | 131.48 | 11.91 | 8.74 | 6.7% | 0.00 | 1.27 | 3.0% | 4.1% | 32.4% | 32.8% | ||||||||
| 21 Aug 25 | Q1 Jun 2025 | 1 | 31 Mar 2026 | 127.65 | 15.96 | 12.94 | 10.1% | 0.00 | 1.88 | 28.3% | 38.5% | 17.8% | 61.4% | ||||||||
| 22 May 25 | Q4 Mar 2025 | 4 | 31 Mar 2025 | 178.07 | 21.50 | 15.74 | 8.8% | 2.75 | 2.67 | 15.4% | 50.0% | 0.4% | 33.1% | ||||||||
| 25 Feb 25 | Q3 Dec 2024 | 3 | 31 Mar 2025 | 154.25 | 20.67 | 15.68 | 10.2% | 0.00 | 2.82 | 12.5% | 50.8% | 20.5% | 170.0% | ||||||||
| 22 Nov 24 | Q2 Sep 2024 | 2 | 31 Mar 2025 | 137.14 | 18.75 | 13.01 | 9.5% | 0.00 | 2.52 | 48.8% | 15.8% | 62.2% | 55.1% | ||||||||
| 26 Aug 24 | Q1 Jun 2024 | 1 | 31 Mar 2025 | 92.18 | 12.63 | 8.02 | 8.7% | 0.00 | 1.55 | 22.3% | 8.6% | 32.2% | 5.2% | ||||||||
| 28 May 24 | Q4 Mar 2024 | 4 | 31 Mar 2024 | 118.70 | 16.60 | 11.82 | 10.0% | 2.25 | 2.29 | 16.0% | 1.6% | 103.6% | 82.2% | ||||||||
| 26 Feb 24 | Q3 Dec 2023 | 3 | 31 Mar 2024 | 102.31 | 9.38 | 5.81 | 5.7% | 0.00 | 1.13 | 13.6% | 22.1% | 30.7% | 334.7% | ||||||||
| 17 Nov 23 | Q2 Sep 2023 | 2 | 31 Mar 2024 | 118.44 | 11.86 | 8.38 | 7.1% | 0.00 | 1.62 | 17.4% | 19.2% | 10.0% | 146.7% | ||||||||
| 24 Aug 23 | Q1 Jun 2023 | 1 | 31 Mar 2024 | 100.85 | 10.01 | 7.62 | 7.6% | 0.00 | 1.48 | 13.7% | 29.7% | 17.4% | 166.7% | ||||||||
| 25 May 23 | Q4 Mar 2023 | 4 | 31 Mar 2023 | 116.82 | 10.59 | 6.49 | 5.5% | 1.75 | 1.26 | 39.5% | 33.5% | 385.7% | 136.8% | ||||||||
| 23 Feb 23 | Q3 Dec 2022 | 3 | 31 Mar 2023 | 83.77 | 1.83 | 1.34 | 1.6% | 0.00 | 0.26 | 15.7% | 13.7% | 60.7% | 73.4% | ||||||||
| 24 Nov 22 | Q2 Sep 2022 | 2 | 31 Mar 2023 | 99.36 | 4.56 | 3.40 | 3.4% | 0.00 | 0.66 | 27.8% | 59.4% | 18.9% | 9.6% | ||||||||
| 25 Aug 22 | Q1 Jun 2022 | 1 | 31 Mar 2023 | 77.73 | 3.88 | 2.86 | 3.7% | 0.00 | 0.55 | 11.2% | 9.6% | 4.3% | 47.7% | ||||||||
| 24 May 22 | Q4 Mar 2022 | 4 | 31 Mar 2022 | 87.51 | 4.81 | 2.74 | 3.1% | 1.75 | 0.53 | 9.8% | 15.2% | 45.4% | 58.0% | ||||||||
| 23 Feb 22 | Q3 Dec 2021 | 3 | 31 Mar 2022 | 97.02 | 8.62 | 5.01 | 5.2% | 0.00 | 0.97 | 55.7% | 49.3% | 33.4% | 33.5% | ||||||||
| 25 Nov 21 | Q2 Sep 2021 | 2 | 31 Mar 2022 | 62.32 | 4.89 | 3.76 | 6.0% | 0.00 | 0.73 | 12.1% | 3.1% | 31.1% | 37.8% | ||||||||
| 23 Aug 21 | Q1 Jun 2021 | 1 | 31 Mar 2022 | 70.91 | 7.40 | 5.46 | 7.7% | 0.00 | 1.06 | 6.7% | 121.4% | 16.4% | 133.1% | ||||||||
| 25 May 21 | Q4 Mar 2021 | 4 | 31 Mar 2021 | 75.97 | 9.38 | 6.53 | 8.6% | 1.75 | 1.26 | 16.9% | 27.0% | 13.5% | 7.2% | ||||||||
| 24 Feb 21 | Q3 Dec 2020 | 3 | 31 Mar 2021 | 64.99 | 10.66 | 7.54 | 11.6% | 0.00 | 1.46 | 1.0% | 22.5% | 24.7% | 32.9% | ||||||||
| 24 Nov 20 | Q2 Sep 2020 | 2 | 31 Mar 2021 | 64.33 | 10.17 | 6.05 | 9.4% | 0.00 | 1.17 | 100.9% | 13.9% | 158.2% | 20.2% | ||||||||
| 12 Aug 20 | Q1 Jun 2020 | 1 | 31 Mar 2021 | 32.03 | 3.54 | 2.34 | 7.3% | 0.00 | 0.45 | 46.5% | 47.3% | 61.5% | 63.8% | ||||||||
| 25 Jun 20 | Q4 Mar 2020 | 4 | 31 Mar 2020 | 59.81 | 8.61 | 6.09 | 10.2% | 1.75 | 1.18 | 12.7% | 17.2% | 7.2% | 41.0% | ||||||||
| 21 Feb 20 | Q3 Dec 2019 | 3 | 31 Mar 2020 | 53.07 | 7.62 | 5.67 | 10.7% | 0.00 | 1.10 | 6.0% | 2.0% | 12.8% | 2.3% | ||||||||
| 21 Nov 19 | Q2 Sep 2019 | 2 | 31 Mar 2020 | 56.48 | 7.43 | 5.03 | 8.9% | 0.00 | 0.98 | 7.1% | 0.5% | 22.1% | 8.8% | ||||||||
| 19 Aug 19 | Q1 Jun 2019 | 1 | 31 Mar 2020 | 60.79 | 8.76 | 6.46 | 10.6% | 0.00 | 1.25 | 15.9% | 11.9% | 37.4% | 31.0% | ||||||||
| 28 May 19 | Q4 Mar 2019 | 4 | 31 Mar 2019 | 72.26 | 14.15 | 10.32 | 14.3% | 2.00 | 2.00 | 38.9% | 6.1% | 77.6% | 69.0% | ||||||||
| 21 Feb 19 | Q3 Dec 2018 | 3 | 31 Mar 2019 | 52.01 | 7.61 | 5.81 | 11.2% | 0.00 | 1.13 | 7.5% | 8.1% | 5.3% | 16.1% | ||||||||
| 22 Nov 18 | Q2 Sep 2018 | 2 | 31 Mar 2019 | 56.20 | 8.14 | 5.52 | 9.8% | 0.00 | 1.07 | 3.4% | 0.7% | 11.8% | 14.9% | ||||||||
| 23 Aug 18 | Q1 Jun 2018 | 1 | 31 Mar 2019 | 54.34 | 6.71 | 4.93 | 9.1% | 0.00 | 0.96 | 20.2% | 19.6% | 19.2% | 5.7% | ||||||||
| 23 May 18 | Q4 Mar 2018 | 4 | 31 Mar 2018 | 68.09 | 10.18 | 6.10 | 9.0% | 1.75 | 1.18 | 20.3% | 17.0% | 22.0% | 6.8% | ||||||||
| 13 Feb 18 | Q3 Dec 2017 | 3 | 31 Mar 2018 | 56.58 | 7.20 | 5.00 | 8.8% | 0.00 | 0.97 | 1.4% | 9.9% | 4.2% | 22.5% | ||||||||
| 22 Nov 17 | Q2 Sep 2017 | 2 | 31 Mar 2018 | 55.80 | 6.54 | 4.80 | 8.6% | 0.00 | 0.93 | 22.8% | 2.4% | 2.9% | 30.7% | ||||||||
| 22 Aug 17 | Q1 Jun 2017 | 1 | 31 Mar 2018 | 45.44 | 6.29 | 4.67 | 10.3% | 0.00 | 0.90 | 21.9% | 26.4% | 28.8% | 27.5% | ||||||||
| 24 May 17 | Q4 Mar 2017 | 4 | 31 Mar 2017 | 58.18 | 10.24 | 6.55 | 11.3% | 1.50 | 1.27 | 7.4% | 13.8% | 1.5% | 43.4% | ||||||||
| 22 Feb 17 | Q3 Dec 2016 | 3 | 31 Mar 2017 | 62.81 | 8.51 | 6.46 | 10.3% | 0.00 | 1.25 | 15.3% | 1.1% | 75.7% | 2.0% | ||||||||
| 17 Nov 16 | Q2 Sep 2016 | 2 | 31 Mar 2017 | 54.47 | 4.98 | 3.67 | 6.8% | 0.00 | 0.71 | 11.7% | 21.2% | 42.9% | 68.7% | ||||||||
| 17 Aug 16 | Q1 Jun 2016 | 1 | 31 Mar 2017 | 61.72 | 8.66 | 6.43 | 10.4% | 0.00 | 1.25 | 8.5% | 2.8% | 40.8% | 17.8% | ||||||||
| 27 May 16 | Q4 Mar 2016 | 4 | 31 Mar 2016 | 67.48 | 6.14 | 4.57 | 6.8% | 1.50 | 0.89 | 6.3% | 3.2% | 30.6% | 43.2% | ||||||||
| 24 Feb 16 | Q3 Dec 2015 | 3 | 31 Mar 2016 | 63.48 | 7.36 | 6.59 | 10.4% | 0.00 | 1.28 | 8.2% | 4.0% | 43.8% | 31.6% | ||||||||
| 19 Nov 15 | Q2 Sep 2015 | 2 | 31 Mar 2016 | 69.14 | 15.30 | 11.73 | 17.0% | 0.00 | 2.27 | 15.2% | 1.8% | 50.0% | 3.0% | ||||||||
| 19 Aug 15 | Q1 Jun 2015 | 1 | 31 Mar 2016 | 60.02 | 10.27 | 7.82 | 13.0% | 0.00 | 1.52 | 13.9% | 19.1% | 2.7% | 22.4% | ||||||||
| 21 May 15 | Q4 Mar 2015 | 4 | 31 Mar 2015 | 69.72 | 10.33 | 8.04 | 11.5% | 1.75 | 1.56 | 5.4% | 7.7% | 16.6% | 21.5% | ||||||||
| 25 Feb 15 | 31/12/14 | 3 | 31/03/15 | 66.13 | 12.64 | 9.64 | 14.6% | 0.00 | 2.02 | 2.6% | 10.8% | 15.4% | 32.3% |
| EPS | 7.72 sen |
| Trailing PE (Sector Median: 19.5) | 20.3 |
| PEG | 20.3 |
| Altman Z | 2.0 |
| Beaver | 0.161 |
| Current Ratio | 2.71 |
| Debt-Equity (DE) Ratio | 0.42 |
| FCF Yield | 3.36 % |
| Revenue QoQ | 3.0 % |
| Revenue YoY | -4.12% |
| Profit QoQ | -32.43 % |
| Profit YoY | -32.77 % |
| Profit Margin (Sector Median: 6.8) | 8.98 % |
| ROE (ROIC: 9.35) | 9.42 % |
| Dividend Per Share (DPS) | 2.75 sen |
| Dividend Yield (DY) | 1.75 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 19.5) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 6.8) | |
| ROE (ROIC: 9.93) | |
| Altman Z |
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation | |
| Average Analysts FV based on 3 rating(s) |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.82 | Consistent QR FV |
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 8.7 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 104.86 |
| Expected Revenue (M) | 1108.45 |
| Expected Growth (%) | 26.0 |
No transaction in the last 2 months.
Market Cap: 1079 M.
Market Cap Class: Middlers
Number of Shares: 687 M.
Adjusted Float: 41.2%.
Stock highly correlated with
SIMEPROP (96%)
MPHBCAP (95%)
SUNCON (95%)
PEKAT (94%)
BM GreenTech Berhad (formerly known as Boilermech Holdings Berhad), incorporated in 2010 and headquartered in Subang Jaya, Selangor, Malaysia, is a distinguished leader in sustainable energy and environmental solutions. The company’s expertise spans bio-energy, solar energy, and water treatment, reflecting its commitment to innovation and environmental stewardship. The bio-energy division specializes in the engineering, procurement, construction, and commissioning (EPCC) of advanced biomass boiler systems, serving key industries such as palm oil milling and power generation. The solar energy segment offers comprehensive EPCC services for photovoltaic systems, driving the adoption of renewable energy across commercial, industrial, and residential markets. Meanwhile, the water treatment division delivers bespoke solutions for industrial wastewater management, biogas capture, and potable water systems. Strategically aligned with Malaysia's National Energy Transition Roadmap (NETR), BM GreenTech exemplifies a forward-thinking approach to sustainable development, fostering progress across ASEAN and supporting global environmental objectives.
Sectors: Power Utilities, Energy, Renewable Energy
Code: 0168
Website: https://www.boilermech.com/
Related Links: Bursa | Annual Report | Announcement
| Symbol | Price | Ex.Price | Premium | Expiry |
|---|---|---|---|---|
| BMGREEN-WA | 0.195 | 1.88 | 32.17% | 10-Dec-2027 |
Updated on 30-Jun-2023
| Shareholder | % | Value (M) |
|---|---|---|
| QL Green Resources Sdn Bhd | 53.52% | 577.93 |
| Leong Yew Cheong | 6.25% | 67.49 |
| Gan Chih Soon | 3.03% | 32.72 |
| Tee Seng Chun | 2.64% | 28.51 |
| Wong Poon Han | 1.16% | 12.53 |
| Law Chee Wong | 1.04% | 11.23 |
| Liu & Chia Holdings Sdn Bhd | 0.8% | 8.64 |
| Laura Lorraine Leong Pei-Pei | 0.78% | 8.42 |
| Chuah Kang Boon | 0.78% | 8.42 |
| Wong Wai Kong | 0.77% | 8.31 |
| Hong Yuet Ngan | 0.68% | 7.34 |
| Lim See Pek | 0.68% | 7.34 |
| Len Tze Jian | 0.64% | 6.91 |
| Liu Fui Moy | 0.56% | 6.05 |
| Tan Seow Li | 0.42% | 4.54 |
| Lim Hung Thiam | 0.36% | 3.89 |
| Too Chin Kiong | 0.34% | 3.67 |
| Puang Let Cheah | 0.3% | 3.24 |
| Loh Foo | 0.3% | 3.24 |
| Yong Yew San | 0.27% | 2.92 |
| Yong Hua Kong | 0.27% | 2.92 |
| Lian Boon Tiam | 0.26% | 2.81 |
| Liu Loy Tai | 0.25% | 2.7 |
| Lim Xun Ru | 0.23% | 2.48 |
| Chia Seong Fatt | 0.23% | 2.48 |
| Chia Siang Eng | 0.22% | 2.38 |
| Ng Sok Siah | 0.22% | 2.38 |
| Puah Guan Sang | 0.22% | 2.38 |
| Dr Chia Song Kun | 0.06% | 0.65 |