[BCB] QoQ Annualized Quarter Result on 31-Dec-2018 [#2]

Stock
[BCB] BCB BHD
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -13.97%
YoY- 10.4%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 420,480 432,024 414,522 419,924 382,016 317,010 318,417 20.34%
PBT 97,144 74,198 40,940 51,260 54,900 54,103 24,372 151.17%
Tax -17,560 -17,223 -9,870 -11,684 -13,084 -6,445 -6,729 89.43%
NP 79,584 56,975 31,069 39,576 41,816 47,658 17,642 172.76%
-
NP to SH 54,196 39,013 23,040 26,822 31,176 31,367 19,128 100.10%
-
Tax Rate 18.08% 23.21% 24.11% 22.79% 23.83% 11.91% 27.61% -
Total Cost 340,896 375,049 383,453 380,348 340,200 269,352 300,774 8.69%
-
Net Worth 459,564 447,586 475,560 475,559 468,421 464,417 448,403 1.65%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 459,564 447,586 475,560 475,559 468,421 464,417 448,403 1.65%
NOSH 412,500 412,500 412,500 412,500 412,500 412,500 412,500 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 18.93% 13.19% 7.50% 9.42% 10.95% 15.03% 5.54% -
ROE 11.79% 8.72% 4.84% 5.64% 6.66% 6.75% 4.27% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 105.22 108.11 103.73 105.08 95.42 79.18 79.53 20.49%
EPS 13.56 9.76 5.76 6.72 7.80 7.83 4.77 100.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.12 1.19 1.19 1.17 1.16 1.12 1.77%
Adjusted Per Share Value based on latest NOSH - 412,500
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 101.93 104.73 100.49 101.80 92.61 76.85 77.19 20.34%
EPS 13.14 9.46 5.59 6.50 7.56 7.60 4.64 100.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1141 1.0851 1.1529 1.1529 1.1356 1.1259 1.087 1.65%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.275 0.235 0.285 0.22 0.385 0.375 0.38 -
P/RPS 0.26 0.22 0.27 0.21 0.40 0.47 0.48 -33.52%
P/EPS 2.03 2.41 4.94 3.28 4.94 4.79 7.95 -59.71%
EY 49.32 41.54 20.23 30.51 20.23 20.89 12.57 148.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.21 0.24 0.18 0.33 0.32 0.34 -20.70%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 28/08/19 24/05/19 22/02/19 30/11/18 29/08/18 24/05/18 -
Price 0.27 0.24 0.255 0.295 0.31 0.37 0.40 -
P/RPS 0.26 0.22 0.25 0.28 0.32 0.47 0.50 -35.30%
P/EPS 1.99 2.46 4.42 4.40 3.98 4.72 8.37 -61.58%
EY 50.23 40.68 22.61 22.75 25.12 21.17 11.94 160.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.21 0.25 0.26 0.32 0.36 -25.80%

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