[BCB] QoQ TTM Result on 31-Mar-2019 [#3]

Stock
[BCB] BCB BHD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 5.12%
YoY- 250.77%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 432,888 441,639 432,023 389,089 370,743 342,504 317,010 23.01%
PBT 87,058 84,758 74,197 66,529 64,370 59,447 54,103 37.19%
Tax -18,208 -18,342 -17,223 -8,800 -7,735 -6,939 -6,443 99.50%
NP 68,850 66,416 56,974 57,729 56,635 52,508 47,660 27.70%
-
NP to SH 47,435 44,768 39,013 34,302 32,631 32,993 31,368 31.64%
-
Tax Rate 20.91% 21.64% 23.21% 13.23% 12.02% 11.67% 11.91% -
Total Cost 364,038 375,223 375,049 331,360 314,108 289,996 269,350 22.17%
-
Net Worth 471,552 459,564 447,586 475,560 475,559 468,421 464,417 1.01%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 471,552 459,564 447,586 475,560 475,559 468,421 464,417 1.01%
NOSH 412,500 412,500 412,500 412,500 412,500 412,500 412,500 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 15.90% 15.04% 13.19% 14.84% 15.28% 15.33% 15.03% -
ROE 10.06% 9.74% 8.72% 7.21% 6.86% 7.04% 6.75% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 108.32 110.51 108.11 97.36 92.77 85.55 79.18 23.16%
EPS 11.87 11.20 9.76 8.58 8.17 8.24 7.83 31.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.15 1.12 1.19 1.19 1.17 1.16 1.14%
Adjusted Per Share Value based on latest NOSH - 412,500
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 104.94 107.06 104.73 94.32 89.88 83.03 76.85 23.01%
EPS 11.50 10.85 9.46 8.32 7.91 8.00 7.60 31.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1432 1.1141 1.0851 1.1529 1.1529 1.1356 1.1259 1.01%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.35 0.275 0.235 0.285 0.22 0.385 0.375 -
P/RPS 0.32 0.25 0.22 0.29 0.24 0.45 0.47 -22.55%
P/EPS 2.95 2.45 2.41 3.32 2.69 4.67 4.79 -27.54%
EY 33.91 40.74 41.54 30.12 37.12 21.40 20.89 37.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.24 0.21 0.24 0.18 0.33 0.32 -4.20%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 27/11/19 28/08/19 24/05/19 22/02/19 30/11/18 29/08/18 -
Price 0.36 0.27 0.24 0.255 0.295 0.31 0.37 -
P/RPS 0.33 0.24 0.22 0.26 0.32 0.36 0.47 -20.95%
P/EPS 3.03 2.41 2.46 2.97 3.61 3.76 4.72 -25.52%
EY 32.97 41.49 40.68 33.66 27.68 26.58 21.18 34.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.23 0.21 0.21 0.25 0.26 0.32 -2.08%

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