[BCMALL] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[BCMALL] BCM ALLIANCE BERHAD
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -34.14%
YoY- -50.19%
Quarter Report
Latest QR
Upcoming QR
BCMALL's Result
BCMALL's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 80,208 76,143 75,199 70,045 70,553 65,080 60,003 21.36%
PBT 8,690 6,831 4,820 4,476 6,314 6,131 5,635 33.51%
Tax -2,674 -2,347 -1,561 -1,787 -2,231 -2,208 -1,364 56.70%
NP 6,016 4,484 3,259 2,689 4,083 3,923 4,271 25.68%
-
NP to SH 5,894 4,484 3,259 2,689 4,083 3,923 4,271 23.97%
-
Tax Rate 30.77% 34.36% 32.39% 39.92% 35.33% 36.01% 24.21% -
Total Cost 74,192 71,659 71,940 67,356 66,470 61,157 55,732 21.03%
-
Net Worth 46,337 37,912 37,912 37,912 24,991 32,444 4,796 354.25%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - 1,697 - - -
Div Payout % - - - - 41.56% - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 46,337 37,912 37,912 37,912 24,991 32,444 4,796 354.25%
NOSH 421,250 421,250 421,250 421,250 421,250 421,250 337,000 16.05%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 7.50% 5.89% 4.33% 3.84% 5.79% 6.03% 7.12% -
ROE 12.72% 11.83% 8.60% 7.09% 16.34% 12.09% 89.04% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 19.04 18.08 17.85 16.63 25.41 16.05 62.55 -54.78%
EPS 1.40 1.06 0.77 0.64 1.47 0.97 4.45 -53.77%
DPS 0.00 0.00 0.00 0.00 0.61 0.00 0.00 -
NAPS 0.11 0.09 0.09 0.09 0.09 0.08 0.05 69.23%
Adjusted Per Share Value based on latest NOSH - 421,250
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 3.66 3.47 3.43 3.19 3.22 2.97 2.73 21.60%
EPS 0.27 0.20 0.15 0.12 0.19 0.18 0.19 26.42%
DPS 0.00 0.00 0.00 0.00 0.08 0.00 0.00 -
NAPS 0.0211 0.0173 0.0173 0.0173 0.0114 0.0148 0.0022 352.03%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 - -
Price 0.155 0.16 0.175 0.205 0.185 0.17 0.00 -
P/RPS 0.81 0.89 0.98 1.23 0.73 1.06 0.00 -
P/EPS 11.08 15.03 22.62 32.11 12.58 17.57 0.00 -
EY 9.03 6.65 4.42 3.11 7.95 5.69 0.00 -
DY 0.00 0.00 0.00 0.00 3.30 0.00 0.00 -
P/NAPS 1.41 1.78 1.94 2.28 2.06 2.13 0.00 -
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/05/18 26/02/18 24/11/17 28/08/17 25/05/17 - - -
Price 0.15 0.165 0.175 0.19 0.215 0.00 0.00 -
P/RPS 0.79 0.91 0.98 1.14 0.85 0.00 0.00 -
P/EPS 10.72 15.50 22.62 29.76 14.62 0.00 0.00 -
EY 9.33 6.45 4.42 3.36 6.84 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 2.84 0.00 0.00 -
P/NAPS 1.36 1.83 1.94 2.11 2.39 0.00 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