[BCB] YoY TTM Result on 31-Dec-2020 [#2]

Stock
[BCB] BCB BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -52.15%
YoY- -91.38%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 217,033 251,006 149,675 187,037 432,888 370,743 239,748 -1.64%
PBT 23,051 47,065 14,670 11,456 87,058 64,370 12,244 11.11%
Tax -8,280 -16,111 -7,614 -10,113 -18,208 -7,735 -7,929 0.72%
NP 14,771 30,954 7,056 1,343 68,850 56,635 4,315 22.75%
-
NP to SH 14,067 30,120 12,741 4,089 47,435 32,631 9,032 7.66%
-
Tax Rate 35.92% 34.23% 51.90% 88.28% 20.91% 12.02% 64.76% -
Total Cost 202,262 220,052 142,619 185,694 364,038 314,108 235,433 -2.49%
-
Net Worth 507,518 487,537 455,567 475,549 471,552 475,559 444,399 2.23%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 507,518 487,537 455,567 475,549 471,552 475,559 444,399 2.23%
NOSH 412,500 412,500 412,500 412,500 412,500 412,500 412,500 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 6.81% 12.33% 4.71% 0.72% 15.90% 15.28% 1.80% -
ROE 2.77% 6.18% 2.80% 0.86% 10.06% 6.86% 2.03% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 54.31 62.81 37.45 46.80 108.32 92.77 59.88 -1.61%
EPS 3.52 7.54 3.19 1.02 11.87 8.17 2.26 7.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.22 1.14 1.19 1.18 1.19 1.11 2.26%
Adjusted Per Share Value based on latest NOSH - 412,500
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 52.61 60.85 36.28 45.34 104.94 89.88 58.12 -1.64%
EPS 3.41 7.30 3.09 0.99 11.50 7.91 2.19 7.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2303 1.1819 1.1044 1.1528 1.1432 1.1529 1.0773 2.23%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.29 0.26 0.25 0.36 0.35 0.22 0.50 -
P/RPS 0.53 0.41 0.67 0.77 0.32 0.24 0.83 -7.20%
P/EPS 8.24 3.45 7.84 35.18 2.95 2.69 22.16 -15.19%
EY 12.14 28.99 12.75 2.84 33.91 37.12 4.51 17.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.22 0.30 0.30 0.18 0.45 -10.57%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 20/02/23 24/02/22 24/02/21 26/02/20 22/02/19 23/02/18 -
Price 0.28 0.28 0.24 0.315 0.36 0.295 0.44 -
P/RPS 0.52 0.45 0.64 0.67 0.33 0.32 0.73 -5.49%
P/EPS 7.95 3.71 7.53 30.79 3.03 3.61 19.50 -13.88%
EY 12.57 26.92 13.28 3.25 32.97 27.68 5.13 16.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.23 0.21 0.26 0.31 0.25 0.40 -9.47%

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