[BCB] YoY Annualized Quarter Result on 31-Mar-2022 [#3]

Stock
[BCB] BCB BHD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 87.08%
YoY- 80.36%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 204,522 233,757 202,116 242,369 305,773 414,522 318,417 -7.10%
PBT 21,970 28,840 33,837 19,592 46,852 40,940 24,372 -1.71%
Tax -5,505 -3,010 -11,896 -4,636 -9,102 -9,870 -6,729 -3.28%
NP 16,465 25,829 21,941 14,956 37,749 31,069 17,642 -1.14%
-
NP to SH 16,917 25,456 24,829 13,766 26,549 23,040 19,128 -2.02%
-
Tax Rate 25.06% 10.44% 35.16% 23.66% 19.43% 24.11% 27.61% -
Total Cost 188,057 207,928 180,174 227,413 268,024 383,453 300,774 -7.52%
-
Net Worth 511,514 491,533 467,556 475,549 467,556 475,560 448,403 2.21%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 511,514 491,533 467,556 475,549 467,556 475,560 448,403 2.21%
NOSH 412,500 412,500 412,500 412,500 412,500 412,500 412,500 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 8.05% 11.05% 10.86% 6.17% 12.35% 7.50% 5.54% -
ROE 3.31% 5.18% 5.31% 2.89% 5.68% 4.84% 4.27% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 51.18 58.49 50.58 60.65 76.52 103.73 79.53 -7.07%
EPS 4.24 6.37 6.21 3.44 6.64 5.76 4.77 -1.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.23 1.17 1.19 1.17 1.19 1.12 2.24%
Adjusted Per Share Value based on latest NOSH - 412,500
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 50.86 58.13 50.26 60.27 76.04 103.08 79.18 -7.10%
EPS 4.21 6.33 6.17 3.42 6.60 5.73 4.76 -2.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.272 1.2223 1.1627 1.1826 1.1627 1.1826 1.1151 2.21%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.315 0.28 0.26 0.29 0.225 0.285 0.38 -
P/RPS 0.62 0.48 0.51 0.48 0.29 0.27 0.48 4.35%
P/EPS 7.44 4.40 4.18 8.42 3.39 4.94 7.95 -1.09%
EY 13.44 22.75 23.90 11.88 29.53 20.23 12.57 1.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.23 0.22 0.24 0.19 0.24 0.34 -4.99%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 27/05/24 22/05/23 25/05/22 28/05/21 25/06/20 24/05/19 24/05/18 -
Price 0.43 0.30 0.24 0.31 0.33 0.255 0.40 -
P/RPS 0.84 0.51 0.47 0.51 0.43 0.25 0.50 9.02%
P/EPS 10.16 4.71 3.86 9.00 4.97 4.42 8.37 3.27%
EY 9.84 21.23 25.89 11.11 20.13 22.61 11.94 -3.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.24 0.21 0.26 0.28 0.21 0.36 -0.94%

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