[BCB] QoQ Annualized Quarter Result on 31-Mar-2019 [#3]

Stock
[BCB] BCB BHD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- -14.1%
YoY- 20.45%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 421,654 420,480 432,024 414,522 419,924 382,016 317,010 20.88%
PBT 76,984 97,144 74,198 40,940 51,260 54,900 54,103 26.42%
Tax -13,654 -17,560 -17,223 -9,870 -11,684 -13,084 -6,445 64.72%
NP 63,330 79,584 56,975 31,069 39,576 41,816 47,658 20.80%
-
NP to SH 43,666 54,196 39,013 23,040 26,822 31,176 31,367 24.60%
-
Tax Rate 17.74% 18.08% 23.21% 24.11% 22.79% 23.83% 11.91% -
Total Cost 358,324 340,896 375,049 383,453 380,348 340,200 269,352 20.89%
-
Net Worth 471,552 459,564 447,586 475,560 475,559 468,421 464,417 1.01%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 471,552 459,564 447,586 475,560 475,559 468,421 464,417 1.01%
NOSH 412,500 412,500 412,500 412,500 412,500 412,500 412,500 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 15.02% 18.93% 13.19% 7.50% 9.42% 10.95% 15.03% -
ROE 9.26% 11.79% 8.72% 4.84% 5.64% 6.66% 6.75% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 105.51 105.22 108.11 103.73 105.08 95.42 79.18 21.02%
EPS 10.92 13.56 9.76 5.76 6.72 7.80 7.83 24.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.15 1.12 1.19 1.19 1.17 1.16 1.14%
Adjusted Per Share Value based on latest NOSH - 412,500
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 102.22 101.93 104.73 100.49 101.80 92.61 76.85 20.88%
EPS 10.59 13.14 9.46 5.59 6.50 7.56 7.60 24.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1432 1.1141 1.0851 1.1529 1.1529 1.1356 1.1259 1.01%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.35 0.275 0.235 0.285 0.22 0.385 0.375 -
P/RPS 0.33 0.26 0.22 0.27 0.21 0.40 0.47 -20.95%
P/EPS 3.20 2.03 2.41 4.94 3.28 4.94 4.79 -23.52%
EY 31.22 49.32 41.54 20.23 30.51 20.23 20.89 30.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.24 0.21 0.24 0.18 0.33 0.32 -4.20%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 27/11/19 28/08/19 24/05/19 22/02/19 30/11/18 29/08/18 -
Price 0.325 0.27 0.24 0.255 0.295 0.31 0.37 -
P/RPS 0.31 0.26 0.22 0.25 0.28 0.32 0.47 -24.17%
P/EPS 2.97 1.99 2.46 4.42 4.40 3.98 4.72 -26.50%
EY 33.62 50.23 40.68 22.61 22.75 25.12 21.17 36.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.23 0.21 0.21 0.25 0.26 0.32 -8.49%

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