[BCB] QoQ TTM Result on 31-Dec-2021 [#2]

Stock
[BCB] BCB BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 37.16%
YoY- 211.59%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 257,016 218,936 168,639 149,675 148,820 198,829 206,362 15.74%
PBT 46,704 33,029 33,623 14,670 9,740 22,939 14,679 116.17%
Tax -17,621 -14,911 -13,475 -7,614 -5,496 -8,030 -10,032 45.52%
NP 29,083 18,118 20,148 7,056 4,244 14,909 4,647 239.22%
-
NP to SH 30,027 20,031 24,144 12,741 9,289 15,847 6,593 174.50%
-
Tax Rate 37.73% 45.15% 40.08% 51.90% 56.43% 35.01% 68.34% -
Total Cost 227,933 200,818 148,491 142,619 144,576 183,920 201,715 8.47%
-
Net Worth 479,545 471,552 467,556 455,567 451,571 451,571 475,549 0.55%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 479,545 471,552 467,556 455,567 451,571 451,571 475,549 0.55%
NOSH 412,500 412,500 412,500 412,500 412,500 412,500 412,500 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 11.32% 8.28% 11.95% 4.71% 2.85% 7.50% 2.25% -
ROE 6.26% 4.25% 5.16% 2.80% 2.06% 3.51% 1.39% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 64.31 54.79 42.20 37.45 37.24 49.75 51.64 15.73%
EPS 7.51 5.01 6.04 3.19 2.32 3.97 1.65 174.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.18 1.17 1.14 1.13 1.13 1.19 0.55%
Adjusted Per Share Value based on latest NOSH - 412,500
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 62.31 53.08 40.88 36.28 36.08 48.20 50.03 15.74%
EPS 7.28 4.86 5.85 3.09 2.25 3.84 1.60 174.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1625 1.1432 1.1335 1.1044 1.0947 1.0947 1.1528 0.55%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.21 0.215 0.26 0.25 0.26 0.27 0.29 -
P/RPS 0.33 0.39 0.62 0.67 0.70 0.54 0.56 -29.68%
P/EPS 2.79 4.29 4.30 7.84 11.19 6.81 17.58 -70.65%
EY 35.78 23.31 23.24 12.75 8.94 14.69 5.69 240.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.18 0.22 0.22 0.23 0.24 0.24 -20.52%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 29/08/22 25/05/22 24/02/22 24/11/21 23/09/21 28/05/21 -
Price 0.225 0.215 0.24 0.24 0.27 0.265 0.31 -
P/RPS 0.35 0.39 0.57 0.64 0.73 0.53 0.60 -30.16%
P/EPS 2.99 4.29 3.97 7.53 11.62 6.68 18.79 -70.60%
EY 33.39 23.31 25.17 13.28 8.61 14.96 5.32 239.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.18 0.21 0.21 0.24 0.23 0.26 -18.85%

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