[BCB] QoQ Annualized Quarter Result on 30-Sep-2020 [#1]

Stock
[BCB] BCB BHD
Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 46.23%
YoY- -56.34%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 198,829 242,369 287,898 306,652 253,915 305,773 421,654 -39.44%
PBT 20,935 19,592 29,648 42,236 35,124 46,852 76,984 -58.05%
Tax -7,549 -4,636 -7,116 -10,136 -13,382 -9,102 -13,654 -32.66%
NP 13,386 14,956 22,532 32,100 21,742 37,749 63,330 -64.54%
-
NP to SH 15,645 13,766 19,484 23,660 16,180 26,549 43,666 -49.58%
-
Tax Rate 36.06% 23.66% 24.00% 24.00% 38.10% 19.43% 17.74% -
Total Cost 185,443 227,413 265,366 274,552 232,173 268,024 358,324 -35.56%
-
Net Worth 451,571 475,549 475,549 471,552 519,507 467,556 471,552 -2.84%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 451,571 475,549 475,549 471,552 519,507 467,556 471,552 -2.84%
NOSH 412,500 412,500 412,500 412,500 412,500 412,500 412,500 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 6.73% 6.17% 7.83% 10.47% 8.56% 12.35% 15.02% -
ROE 3.46% 2.89% 4.10% 5.02% 3.11% 5.68% 9.26% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 49.75 60.65 72.04 76.74 63.54 76.52 105.51 -39.44%
EPS 3.92 3.44 4.88 5.92 4.05 6.64 10.92 -49.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.19 1.19 1.18 1.30 1.17 1.18 -2.84%
Adjusted Per Share Value based on latest NOSH - 412,500
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 49.44 60.27 71.59 76.26 63.14 76.04 104.85 -39.44%
EPS 3.89 3.42 4.85 5.88 4.02 6.60 10.86 -49.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1229 1.1826 1.1826 1.1726 1.2919 1.1627 1.1726 -2.84%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.27 0.29 0.36 0.295 0.33 0.225 0.35 -
P/RPS 0.54 0.48 0.50 0.38 0.52 0.29 0.33 38.90%
P/EPS 6.90 8.42 7.38 4.98 8.15 3.39 3.20 66.98%
EY 14.50 11.88 13.54 20.07 12.27 29.53 31.22 -40.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.30 0.25 0.25 0.19 0.30 -13.83%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 23/09/21 28/05/21 24/02/21 19/11/20 26/08/20 25/06/20 26/02/20 -
Price 0.265 0.31 0.32 0.315 0.28 0.33 0.325 -
P/RPS 0.53 0.51 0.44 0.41 0.44 0.43 0.31 43.02%
P/EPS 6.77 9.00 6.56 5.32 6.92 4.97 2.97 73.28%
EY 14.77 11.11 15.24 18.80 14.46 20.13 33.62 -42.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.26 0.27 0.27 0.22 0.28 0.28 -12.30%

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