[BCB] YoY TTM Result on 30-Sep-2021 [#1]

Stock
[BCB] BCB BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -41.38%
YoY- 8.69%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 214,974 232,714 257,016 148,820 225,458 441,639 342,504 -7.46%
PBT 29,993 26,912 46,704 9,740 21,396 84,758 59,447 -10.76%
Tax -11,421 -8,061 -17,621 -5,496 -11,526 -18,342 -6,939 8.65%
NP 18,572 18,851 29,083 4,244 9,870 66,416 52,508 -15.89%
-
NP to SH 14,077 18,658 30,027 9,289 8,546 44,768 32,993 -13.22%
-
Tax Rate 38.08% 29.95% 37.73% 56.43% 53.87% 21.64% 11.67% -
Total Cost 196,402 213,863 227,933 144,576 215,588 375,223 289,996 -6.28%
-
Net Worth 522,770 503,522 479,545 451,571 471,552 459,564 468,421 1.84%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 522,770 503,522 479,545 451,571 471,552 459,564 468,421 1.84%
NOSH 402,131 412,500 412,500 412,500 412,500 412,500 412,500 -0.42%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 8.64% 8.10% 11.32% 2.85% 4.38% 15.04% 15.33% -
ROE 2.69% 3.71% 6.26% 2.06% 1.81% 9.74% 7.04% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 53.46 58.23 64.31 37.24 56.42 110.51 85.55 -7.53%
EPS 3.50 4.67 7.51 2.32 2.14 11.20 8.24 -13.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.26 1.20 1.13 1.18 1.15 1.17 1.76%
Adjusted Per Share Value based on latest NOSH - 412,500
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 53.46 57.87 63.91 37.01 56.07 109.82 85.17 -7.46%
EPS 3.50 4.64 7.47 2.31 2.13 11.13 8.20 -13.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.2521 1.1925 1.1229 1.1726 1.1428 1.1648 1.84%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.335 0.325 0.21 0.26 0.295 0.275 0.385 -
P/RPS 0.63 0.56 0.33 0.70 0.52 0.25 0.45 5.76%
P/EPS 9.57 6.96 2.79 11.19 13.79 2.45 4.67 12.68%
EY 10.45 14.37 35.78 8.94 7.25 40.74 21.40 -11.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.17 0.23 0.25 0.24 0.33 -3.89%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 25/11/24 27/11/23 23/11/22 24/11/21 19/11/20 27/11/19 30/11/18 -
Price 0.33 0.31 0.225 0.27 0.315 0.27 0.31 -
P/RPS 0.62 0.53 0.35 0.73 0.56 0.24 0.36 9.47%
P/EPS 9.43 6.64 2.99 11.62 14.73 2.41 3.76 16.54%
EY 10.61 15.06 33.39 8.61 6.79 41.49 26.58 -14.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.19 0.24 0.27 0.23 0.26 -0.65%

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