[BCB] QoQ Cumulative Quarter Result on 31-Mar-2018 [#3]

Stock
[BCB] BCB BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 18.09%
YoY- -0.66%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 209,962 95,504 317,010 238,813 156,229 70,010 223,200 -3.98%
PBT 25,630 13,725 54,103 18,279 15,363 8,381 21,407 12.71%
Tax -5,842 -3,271 -6,445 -5,047 -4,551 -2,775 -10,187 -30.90%
NP 19,788 10,454 47,658 13,232 10,812 5,606 11,220 45.82%
-
NP to SH 13,411 7,794 31,367 14,346 12,148 6,169 9,875 22.56%
-
Tax Rate 22.79% 23.83% 11.91% 27.61% 29.62% 33.11% 47.59% -
Total Cost 190,174 85,050 269,352 225,581 145,417 64,404 211,980 -6.96%
-
Net Worth 475,559 468,421 464,417 448,403 444,399 440,396 436,480 5.86%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 475,559 468,421 464,417 448,403 444,399 440,396 436,480 5.86%
NOSH 412,500 412,500 412,500 412,500 412,500 412,500 412,500 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 9.42% 10.95% 15.03% 5.54% 6.92% 8.01% 5.03% -
ROE 2.82% 1.66% 6.75% 3.20% 2.73% 1.40% 2.26% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 52.54 23.85 79.18 59.65 39.02 17.49 55.74 -3.85%
EPS 3.36 1.95 7.83 3.58 3.03 1.54 2.47 22.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.17 1.16 1.12 1.11 1.10 1.09 6.00%
Adjusted Per Share Value based on latest NOSH - 412,500
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 50.90 23.15 76.85 57.89 37.87 16.97 54.11 -3.98%
EPS 3.25 1.89 7.60 3.48 2.94 1.50 2.39 22.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1529 1.1356 1.1259 1.087 1.0773 1.0676 1.0581 5.87%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.22 0.385 0.375 0.38 0.50 0.455 0.45 -
P/RPS 0.42 1.61 0.47 0.64 1.28 2.60 0.81 -35.38%
P/EPS 6.56 19.78 4.79 10.60 16.48 29.53 18.25 -49.35%
EY 15.25 5.06 20.89 9.43 6.07 3.39 5.48 97.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.33 0.32 0.34 0.45 0.41 0.41 -42.14%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 22/02/19 30/11/18 29/08/18 24/05/18 23/02/18 22/11/17 25/08/17 -
Price 0.295 0.31 0.37 0.40 0.44 0.48 0.45 -
P/RPS 0.56 1.30 0.47 0.67 1.13 2.74 0.81 -21.76%
P/EPS 8.79 15.92 4.72 11.16 14.50 31.15 18.25 -38.47%
EY 11.38 6.28 21.17 8.96 6.90 3.21 5.48 62.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.32 0.36 0.40 0.44 0.41 -28.02%

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