[BCB] QoQ Annualized Quarter Result on 31-Mar-2022 [#3]

Stock
[BCB] BCB BHD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 87.08%
YoY- 80.36%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 253,730 258,936 218,936 202,116 189,590 106,616 198,829 17.59%
PBT 41,182 44,140 33,029 33,837 13,110 -10,560 20,935 56.80%
Tax -8,684 -10,840 -14,911 -11,896 -6,284 0 -7,549 9.75%
NP 32,498 33,300 18,118 21,941 6,826 -10,560 13,386 80.34%
-
NP to SH 33,450 37,412 20,031 24,829 13,272 -2,572 15,645 65.73%
-
Tax Rate 21.09% 24.56% 45.15% 35.16% 47.93% - 36.06% -
Total Cost 221,232 225,636 200,818 180,174 182,764 117,176 185,443 12.44%
-
Net Worth 487,537 479,545 471,552 467,556 455,567 451,571 451,571 5.22%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 487,537 479,545 471,552 467,556 455,567 451,571 451,571 5.22%
NOSH 412,500 412,500 412,500 412,500 412,500 412,500 412,500 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 12.81% 12.86% 8.28% 10.86% 3.60% -9.90% 6.73% -
ROE 6.86% 7.80% 4.25% 5.31% 2.91% -0.57% 3.46% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 63.49 64.80 54.79 50.58 47.44 26.68 49.75 17.60%
EPS 8.38 9.36 5.01 6.21 3.32 -0.64 3.92 65.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.20 1.18 1.17 1.14 1.13 1.13 5.22%
Adjusted Per Share Value based on latest NOSH - 412,500
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 61.51 62.77 53.08 49.00 45.96 25.85 48.20 17.59%
EPS 8.11 9.07 4.86 6.02 3.22 -0.62 3.79 65.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1819 1.1625 1.1432 1.1335 1.1044 1.0947 1.0947 5.22%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.26 0.21 0.215 0.26 0.25 0.26 0.27 -
P/RPS 0.41 0.32 0.39 0.51 0.53 0.97 0.54 -16.73%
P/EPS 3.11 2.24 4.29 4.18 7.53 -40.40 6.90 -41.12%
EY 32.19 44.58 23.31 23.90 13.28 -2.48 14.50 69.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.17 0.18 0.22 0.22 0.23 0.24 -8.49%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 20/02/23 23/11/22 29/08/22 25/05/22 24/02/22 24/11/21 23/09/21 -
Price 0.28 0.225 0.215 0.24 0.24 0.27 0.265 -
P/RPS 0.44 0.35 0.39 0.47 0.51 1.01 0.53 -11.63%
P/EPS 3.35 2.40 4.29 3.86 7.23 -41.95 6.77 -37.35%
EY 29.89 41.61 23.31 25.89 13.84 -2.38 14.77 59.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.19 0.18 0.21 0.21 0.24 0.23 0.00%

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