[BCB] QoQ Annualized Quarter Result on 30-Sep-2019 [#1]

Stock
[BCB] BCB BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 38.92%
YoY- 73.84%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 253,915 305,773 421,654 420,480 432,024 414,522 419,924 -28.51%
PBT 35,124 46,852 76,984 97,144 74,198 40,940 51,260 -22.29%
Tax -13,382 -9,102 -13,654 -17,560 -17,223 -9,870 -11,684 9.47%
NP 21,742 37,749 63,330 79,584 56,975 31,069 39,576 -32.94%
-
NP to SH 16,180 26,549 43,666 54,196 39,013 23,040 26,822 -28.62%
-
Tax Rate 38.10% 19.43% 17.74% 18.08% 23.21% 24.11% 22.79% -
Total Cost 232,173 268,024 358,324 340,896 375,049 383,453 380,348 -28.06%
-
Net Worth 519,507 467,556 471,552 459,564 447,586 475,560 475,559 6.07%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 519,507 467,556 471,552 459,564 447,586 475,560 475,559 6.07%
NOSH 412,500 412,500 412,500 412,500 412,500 412,500 412,500 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 8.56% 12.35% 15.02% 18.93% 13.19% 7.50% 9.42% -
ROE 3.11% 5.68% 9.26% 11.79% 8.72% 4.84% 5.64% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 63.54 76.52 105.51 105.22 108.11 103.73 105.08 -28.51%
EPS 4.05 6.64 10.92 13.56 9.76 5.76 6.72 -28.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.17 1.18 1.15 1.12 1.19 1.19 6.07%
Adjusted Per Share Value based on latest NOSH - 412,500
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 61.56 74.13 102.22 101.93 104.73 100.49 101.80 -28.51%
EPS 3.92 6.44 10.59 13.14 9.46 5.59 6.50 -28.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2594 1.1335 1.1432 1.1141 1.0851 1.1529 1.1529 6.07%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.33 0.225 0.35 0.275 0.235 0.285 0.22 -
P/RPS 0.52 0.29 0.33 0.26 0.22 0.27 0.21 83.13%
P/EPS 8.15 3.39 3.20 2.03 2.41 4.94 3.28 83.55%
EY 12.27 29.53 31.22 49.32 41.54 20.23 30.51 -45.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.19 0.30 0.24 0.21 0.24 0.18 24.50%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 25/06/20 26/02/20 27/11/19 28/08/19 24/05/19 22/02/19 -
Price 0.28 0.33 0.325 0.27 0.24 0.255 0.295 -
P/RPS 0.44 0.43 0.31 0.26 0.22 0.25 0.28 35.20%
P/EPS 6.92 4.97 2.97 1.99 2.46 4.42 4.40 35.27%
EY 14.46 20.13 33.62 50.23 40.68 22.61 22.75 -26.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.28 0.28 0.23 0.21 0.21 0.25 -8.17%

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