[BCB] YoY Quarter Result on 31-Dec-2019 [#2]

Stock
[BCB] BCB BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -38.86%
YoY- 47.48%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 62,131 68,141 67,286 105,707 114,458 86,219 43,210 6.23%
PBT 9,556 9,195 4,265 14,205 11,905 6,982 9,566 -0.01%
Tax -1,632 -3,142 -1,024 -2,437 -2,571 -1,775 -2,795 -8.57%
NP 7,924 6,053 3,241 11,768 9,334 5,207 6,771 2.65%
-
NP to SH 7,372 7,279 3,827 8,284 5,617 5,979 5,375 5.40%
-
Tax Rate 17.08% 34.17% 24.01% 17.16% 21.60% 25.42% 29.22% -
Total Cost 54,207 62,088 64,045 93,939 105,124 81,012 36,439 6.84%
-
Net Worth 487,537 455,567 475,549 471,552 475,559 444,399 436,458 1.86%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 487,537 455,567 475,549 471,552 475,559 444,399 436,458 1.86%
NOSH 412,500 412,500 412,500 412,500 412,500 412,500 412,500 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 12.75% 8.88% 4.82% 11.13% 8.15% 6.04% 15.67% -
ROE 1.51% 1.60% 0.80% 1.76% 1.18% 1.35% 1.23% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 15.55 17.05 16.84 26.45 28.64 21.54 10.79 6.27%
EPS 1.84 1.82 0.96 2.07 1.41 1.49 1.34 5.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.14 1.19 1.18 1.19 1.11 1.09 1.89%
Adjusted Per Share Value based on latest NOSH - 412,500
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 15.06 16.52 16.31 25.63 27.75 20.90 10.48 6.22%
EPS 1.79 1.76 0.93 2.01 1.36 1.45 1.30 5.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1819 1.1044 1.1528 1.1432 1.1529 1.0773 1.0581 1.86%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.26 0.25 0.36 0.35 0.22 0.50 0.45 -
P/RPS 1.67 1.47 2.14 1.32 0.77 2.32 4.17 -14.13%
P/EPS 14.09 13.73 37.59 16.88 15.65 33.48 33.52 -13.44%
EY 7.10 7.29 2.66 5.92 6.39 2.99 2.98 15.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.30 0.30 0.18 0.45 0.41 -10.54%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 20/02/23 24/02/22 24/02/21 26/02/20 22/02/19 23/02/18 23/02/17 -
Price 0.28 0.24 0.32 0.325 0.295 0.44 0.48 -
P/RPS 1.80 1.41 1.90 1.23 1.03 2.04 4.45 -13.99%
P/EPS 15.18 13.18 33.41 15.68 20.99 29.46 35.76 -13.30%
EY 6.59 7.59 2.99 6.38 4.76 3.39 2.80 15.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.27 0.28 0.25 0.40 0.44 -10.24%

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