[BCB] QoQ TTM Result on 31-Dec-2017 [#2]

Stock
[BCB] BCB BHD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 7.17%
YoY- -61.41%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 342,504 317,010 294,467 239,748 196,739 223,200 223,936 32.71%
PBT 59,447 54,103 14,245 12,244 14,828 21,407 37,159 36.74%
Tax -6,939 -6,443 -7,697 -7,929 -8,949 -10,187 -14,241 -38.05%
NP 52,508 47,660 6,548 4,315 5,879 11,220 22,918 73.70%
-
NP to SH 32,993 31,368 9,779 9,032 8,428 9,875 21,254 34.03%
-
Tax Rate 11.67% 11.91% 54.03% 64.76% 60.35% 47.59% 38.32% -
Total Cost 289,996 269,350 287,919 235,433 190,860 211,980 201,018 27.64%
-
Net Worth 468,421 464,417 448,403 444,399 440,396 436,480 440,477 4.18%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 468,421 464,417 448,403 444,399 440,396 436,480 440,477 4.18%
NOSH 412,500 412,500 412,500 412,500 412,500 412,500 412,500 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 15.33% 15.03% 2.22% 1.80% 2.99% 5.03% 10.23% -
ROE 7.04% 6.75% 2.18% 2.03% 1.91% 2.26% 4.83% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 85.55 79.18 73.55 59.88 49.14 55.74 55.92 32.73%
EPS 8.24 7.83 2.44 2.26 2.11 2.47 5.31 34.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.16 1.12 1.11 1.10 1.09 1.10 4.19%
Adjusted Per Share Value based on latest NOSH - 412,500
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 85.17 78.83 73.23 59.62 48.92 55.50 55.69 32.70%
EPS 8.20 7.80 2.43 2.25 2.10 2.46 5.29 33.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1648 1.1549 1.1151 1.1051 1.0952 1.0854 1.0954 4.17%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.385 0.375 0.38 0.50 0.455 0.45 0.485 -
P/RPS 0.45 0.47 0.52 0.83 0.93 0.81 0.87 -35.53%
P/EPS 4.67 4.79 15.56 22.16 21.61 18.25 9.14 -36.06%
EY 21.40 20.89 6.43 4.51 4.63 5.48 10.94 56.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.32 0.34 0.45 0.41 0.41 0.44 -17.43%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 29/08/18 24/05/18 23/02/18 22/11/17 25/08/17 25/05/17 -
Price 0.31 0.37 0.40 0.44 0.48 0.45 0.47 -
P/RPS 0.36 0.47 0.54 0.73 0.98 0.81 0.84 -43.12%
P/EPS 3.76 4.72 16.38 19.50 22.80 18.25 8.85 -43.45%
EY 26.58 21.18 6.11 5.13 4.39 5.48 11.29 76.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.32 0.36 0.40 0.44 0.41 0.43 -28.47%

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