[BCB] QoQ Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[BCB] BCB BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -29.34%
YoY- -48.15%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 189,590 106,616 198,829 242,369 287,898 306,652 253,915 -17.65%
PBT 13,110 -10,560 20,935 19,592 29,648 42,236 35,124 -48.06%
Tax -6,284 0 -7,549 -4,636 -7,116 -10,136 -13,382 -39.50%
NP 6,826 -10,560 13,386 14,956 22,532 32,100 21,742 -53.70%
-
NP to SH 13,272 -2,572 15,645 13,766 19,484 23,660 16,180 -12.34%
-
Tax Rate 47.93% - 36.06% 23.66% 24.00% 24.00% 38.10% -
Total Cost 182,764 117,176 185,443 227,413 265,366 274,552 232,173 -14.70%
-
Net Worth 455,567 451,571 451,571 475,549 475,549 471,552 519,507 -8.36%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 455,567 451,571 451,571 475,549 475,549 471,552 519,507 -8.36%
NOSH 412,500 412,500 412,500 412,500 412,500 412,500 412,500 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 3.60% -9.90% 6.73% 6.17% 7.83% 10.47% 8.56% -
ROE 2.91% -0.57% 3.46% 2.89% 4.10% 5.02% 3.11% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 47.44 26.68 49.75 60.65 72.04 76.74 63.54 -17.65%
EPS 3.32 -0.64 3.92 3.44 4.88 5.92 4.05 -12.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.13 1.13 1.19 1.19 1.18 1.30 -8.36%
Adjusted Per Share Value based on latest NOSH - 412,500
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 45.96 25.85 48.20 58.76 69.79 74.34 61.56 -17.65%
EPS 3.22 -0.62 3.79 3.34 4.72 5.74 3.92 -12.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1044 1.0947 1.0947 1.1528 1.1528 1.1432 1.2594 -8.36%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.25 0.26 0.27 0.29 0.36 0.295 0.33 -
P/RPS 0.53 0.97 0.54 0.48 0.50 0.38 0.52 1.27%
P/EPS 7.53 -40.40 6.90 8.42 7.38 4.98 8.15 -5.12%
EY 13.28 -2.48 14.50 11.88 13.54 20.07 12.27 5.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.23 0.24 0.24 0.30 0.25 0.25 -8.14%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 24/11/21 23/09/21 28/05/21 24/02/21 19/11/20 26/08/20 -
Price 0.24 0.27 0.265 0.31 0.32 0.315 0.28 -
P/RPS 0.51 1.01 0.53 0.51 0.44 0.41 0.44 10.31%
P/EPS 7.23 -41.95 6.77 9.00 6.56 5.32 6.92 2.95%
EY 13.84 -2.38 14.77 11.11 15.24 18.80 14.46 -2.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.24 0.23 0.26 0.27 0.27 0.22 -3.04%

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