[BCMALL] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[BCMALL] BCM ALLIANCE BERHAD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -2.75%
YoY- 111.84%
Quarter Report
Latest QR
Upcoming QR
BCMALL's Result
BCMALL's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 93,953 96,179 92,546 90,350 89,675 80,208 76,143 15.08%
PBT 8,456 11,044 11,506 10,637 10,730 8,690 6,831 15.33%
Tax -2,128 -3,050 -2,927 -3,537 -3,493 -2,674 -2,347 -6.33%
NP 6,328 7,994 8,579 7,100 7,237 6,016 4,484 25.89%
-
NP to SH 6,217 7,913 8,339 6,904 7,099 5,894 4,484 24.41%
-
Tax Rate 25.17% 27.62% 25.44% 33.25% 32.55% 30.77% 34.36% -
Total Cost 87,625 88,185 83,967 83,250 82,438 74,192 71,659 14.39%
-
Net Worth 50,550 50,550 46,337 46,337 46,337 46,337 37,912 21.20%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 50,550 50,550 46,337 46,337 46,337 46,337 37,912 21.20%
NOSH 421,250 421,250 421,250 421,250 421,250 421,250 421,250 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 6.74% 8.31% 9.27% 7.86% 8.07% 7.50% 5.89% -
ROE 12.30% 15.65% 18.00% 14.90% 15.32% 12.72% 11.83% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 22.30 22.83 21.97 21.45 21.29 19.04 18.08 15.05%
EPS 1.48 1.88 1.98 1.64 1.69 1.40 1.06 24.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.11 0.11 0.11 0.11 0.09 21.20%
Adjusted Per Share Value based on latest NOSH - 421,250
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 4.28 4.38 4.22 4.12 4.09 3.66 3.47 15.05%
EPS 0.28 0.36 0.38 0.31 0.32 0.27 0.20 25.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.023 0.023 0.0211 0.0211 0.0211 0.0211 0.0173 20.97%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.175 0.195 0.18 0.235 0.16 0.155 0.16 -
P/RPS 0.78 0.85 0.82 1.10 0.75 0.81 0.89 -8.44%
P/EPS 11.86 10.38 9.09 14.34 9.49 11.08 15.03 -14.64%
EY 8.43 9.63 11.00 6.97 10.53 9.03 6.65 17.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.63 1.64 2.14 1.45 1.41 1.78 -12.40%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 24/05/19 27/02/19 28/11/18 28/08/18 25/05/18 26/02/18 -
Price 0.16 0.17 0.20 0.215 0.20 0.15 0.165 -
P/RPS 0.72 0.74 0.91 1.00 0.94 0.79 0.91 -14.49%
P/EPS 10.84 9.05 10.10 13.12 11.87 10.72 15.50 -21.26%
EY 9.22 11.05 9.90 7.62 8.43 9.33 6.45 26.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.42 1.82 1.95 1.82 1.36 1.83 -19.21%

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