[BCB] QoQ TTM Result on 30-Sep-2018 [#1]

Stock
[BCB] BCB BHD
Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 5.18%
YoY- 291.47%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB'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 432,023 389,089 370,743 342,504 317,010 294,467 239,748 48.24%
PBT 74,197 66,529 64,370 59,447 54,103 14,245 12,244 233.48%
Tax -17,223 -8,800 -7,735 -6,939 -6,443 -7,697 -7,929 67.96%
NP 56,974 57,729 56,635 52,508 47,660 6,548 4,315 461.28%
-
NP to SH 39,013 34,302 32,631 32,993 31,368 9,779 9,032 165.93%
-
Tax Rate 23.21% 13.23% 12.02% 11.67% 11.91% 54.03% 64.76% -
Total Cost 375,049 331,360 314,108 289,996 269,350 287,919 235,433 36.51%
-
Net Worth 447,586 475,560 475,559 468,421 464,417 448,403 444,399 0.47%
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 447,586 475,560 475,559 468,421 464,417 448,403 444,399 0.47%
NOSH 412,500 412,500 412,500 412,500 412,500 412,500 412,500 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 13.19% 14.84% 15.28% 15.33% 15.03% 2.22% 1.80% -
ROE 8.72% 7.21% 6.86% 7.04% 6.75% 2.18% 2.03% -
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 108.11 97.36 92.77 85.55 79.18 73.55 59.88 48.43%
EPS 9.76 8.58 8.17 8.24 7.83 2.44 2.26 165.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.19 1.19 1.17 1.16 1.12 1.11 0.60%
Adjusted Per Share Value based on latest NOSH - 412,500
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 107.43 96.76 92.19 85.17 78.83 73.23 59.62 48.23%
EPS 9.70 8.53 8.11 8.20 7.80 2.43 2.25 165.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.113 1.1826 1.1826 1.1648 1.1549 1.1151 1.1051 0.47%
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 0.235 0.285 0.22 0.385 0.375 0.38 0.50 -
P/RPS 0.22 0.29 0.24 0.45 0.47 0.52 0.83 -58.83%
P/EPS 2.41 3.32 2.69 4.67 4.79 15.56 22.16 -77.30%
EY 41.54 30.12 37.12 21.40 20.89 6.43 4.51 341.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.24 0.18 0.33 0.32 0.34 0.45 -39.91%
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 28/08/19 24/05/19 22/02/19 30/11/18 29/08/18 24/05/18 23/02/18 -
Price 0.24 0.255 0.295 0.31 0.37 0.40 0.44 -
P/RPS 0.22 0.26 0.32 0.36 0.47 0.54 0.73 -55.14%
P/EPS 2.46 2.97 3.61 3.76 4.72 16.38 19.50 -74.94%
EY 40.68 33.66 27.68 26.58 21.18 6.11 5.13 299.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.21 0.25 0.26 0.32 0.36 0.40 -34.99%

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