Highlights

[BCMALL] QoQ Annualized Quarter Result on 2020-12-31 [#4]

Stock [BCMALL]: BCM ALLIANCE BHD
Announcement Date 23-Feb-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Dec-2020  [#4]
Profit Trend QoQ -     -15.80%    YoY -     -49.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 68,201 69,998 64,226 70,636 103,753 108,921 104,896 -24.85%
  QoQ % -2.57% 8.99% -9.07% -31.92% -4.75% 3.84% -
  Horiz. % 65.02% 66.73% 61.23% 67.34% 98.91% 103.84% 100.00%
PBT 4,605 5,554 4,340 5,984 7,501 8,598 10,020 -40.31%
  QoQ % -17.10% 27.99% -27.47% -20.22% -12.77% -14.18% -
  Horiz. % 45.96% 55.44% 43.31% 59.72% 74.86% 85.82% 100.00%
Tax -1,337 -1,593 -1,464 -1,768 -2,129 -2,582 -2,692 -37.15%
  QoQ % 16.09% -8.83% 17.19% 16.96% 17.57% 4.06% -
  Horiz. % 49.67% 59.19% 54.38% 65.68% 79.09% 95.94% 100.00%
NP 3,268 3,961 2,876 4,216 5,372 6,016 7,328 -41.49%
  QoQ % -17.50% 37.74% -31.78% -21.52% -10.70% -17.90% -
  Horiz. % 44.60% 54.06% 39.25% 57.53% 73.31% 82.10% 100.00%
NP to SH 2,609 3,098 2,162 3,804 5,141 5,760 7,310 -49.53%
  QoQ % -15.80% 43.32% -43.17% -26.01% -10.75% -21.20% -
  Horiz. % 35.69% 42.39% 29.58% 52.04% 70.33% 78.80% 100.00%
Tax Rate 29.03 % 28.68 % 33.73 % 29.55 % 28.38 % 30.04 % 26.87 % 5.27%
  QoQ % 1.22% -14.97% 14.15% 4.12% -5.53% 11.80% -
  Horiz. % 108.04% 106.74% 125.53% 109.97% 105.62% 111.80% 100.00%
Total Cost 64,933 66,037 61,350 66,420 98,381 102,905 97,568 -23.68%
  QoQ % -1.67% 7.64% -7.63% -32.49% -4.40% 5.47% -
  Horiz. % 66.55% 67.68% 62.88% 68.08% 100.83% 105.47% 100.00%
Net Worth 60,898 54,762 50,550 50,550 50,550 50,550 50,550 13.16%
  QoQ % 11.21% 8.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.47% 108.33% 100.00% 100.00% 100.00% 100.00% 100.00%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - 842 1,123 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% -25.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 75.00% 100.00% -
Div Payout % - % - % - % - % 16.39 % 19.50 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -15.95% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 84.05% 100.00% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 60,898 54,762 50,550 50,550 50,550 50,550 50,550 13.16%
  QoQ % 11.21% 8.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.47% 108.33% 100.00% 100.00% 100.00% 100.00% 100.00%
NOSH 434,991 421,250 421,250 421,250 421,250 421,250 421,250 2.15%
  QoQ % 3.26% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.26% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 4.79 % 5.66 % 4.48 % 5.97 % 5.18 % 5.52 % 6.99 % -22.18%
  QoQ % -15.37% 26.34% -24.96% 15.25% -6.16% -21.03% -
  Horiz. % 68.53% 80.97% 64.09% 85.41% 74.11% 78.97% 100.00%
ROE 4.28 % 5.66 % 4.28 % 7.53 % 10.17 % 11.39 % 14.46 % -55.42%
  QoQ % -24.38% 32.24% -43.16% -25.96% -10.71% -21.23% -
  Horiz. % 29.60% 39.14% 29.60% 52.07% 70.33% 78.77% 100.00%
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 15.68 16.62 15.25 16.77 24.63 25.86 24.90 -26.43%
  QoQ % -5.66% 8.98% -9.06% -31.91% -4.76% 3.86% -
  Horiz. % 62.97% 66.75% 61.24% 67.35% 98.92% 103.86% 100.00%
EPS 0.61 0.73 0.52 0.92 1.22 1.37 1.74 -50.12%
  QoQ % -16.44% 40.38% -43.48% -24.59% -10.95% -21.26% -
  Horiz. % 35.06% 41.95% 29.89% 52.87% 70.11% 78.74% 100.00%
DPS 0.00 0.00 0.00 0.00 0.20 0.27 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -25.93% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 74.07% 100.00% -
NAPS 0.1400 0.1300 0.1200 0.1200 0.1200 0.1200 0.1200 10.77%
  QoQ % 7.69% 8.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.67% 108.33% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 625,880
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 10.90 11.18 10.26 11.29 16.58 17.40 16.76 -24.84%
  QoQ % -2.50% 8.97% -9.12% -31.91% -4.71% 3.82% -
  Horiz. % 65.04% 66.71% 61.22% 67.36% 98.93% 103.82% 100.00%
EPS 0.42 0.50 0.35 0.61 0.82 0.92 1.17 -49.33%
  QoQ % -16.00% 42.86% -42.62% -25.61% -10.87% -21.37% -
  Horiz. % 35.90% 42.74% 29.91% 52.14% 70.09% 78.63% 100.00%
DPS 0.00 0.00 0.00 0.00 0.13 0.18 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -27.78% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 72.22% 100.00% -
NAPS 0.0973 0.0875 0.0808 0.0808 0.0808 0.0808 0.0808 13.12%
  QoQ % 11.20% 8.29% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.42% 108.29% 100.00% 100.00% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.3050 0.2500 0.2500 0.1200 0.1350 0.1450 0.1750 -
P/RPS 1.95 1.50 1.64 0.72 0.55 0.56 0.70 97.37%
  QoQ % 30.00% -8.54% 127.78% 30.91% -1.79% -20.00% -
  Horiz. % 278.57% 214.29% 234.29% 102.86% 78.57% 80.00% 100.00%
P/EPS 50.85 33.99 48.71 13.29 11.06 10.60 10.08 192.70%
  QoQ % 49.60% -30.22% 266.52% 20.16% 4.34% 5.16% -
  Horiz. % 504.46% 337.20% 483.23% 131.85% 109.72% 105.16% 100.00%
EY 1.97 2.94 2.05 7.53 9.04 9.43 9.92 -65.79%
  QoQ % -32.99% 43.41% -72.78% -16.70% -4.14% -4.94% -
  Horiz. % 19.86% 29.64% 20.67% 75.91% 91.13% 95.06% 100.00%
DY 0.00 0.00 0.00 0.00 1.48 1.84 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -19.57% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 80.43% 100.00% -
P/NAPS 2.18 1.92 2.08 1.00 1.13 1.21 1.46 30.48%
  QoQ % 13.54% -7.69% 108.00% -11.50% -6.61% -17.12% -
  Horiz. % 149.32% 131.51% 142.47% 68.49% 77.40% 82.88% 100.00%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date - 25/11/20 25/08/20 26/06/20 26/02/20 26/11/19 27/08/19 -
Price 0.2550 0.2600 0.3000 0.2200 0.1350 0.1400 0.1600 -
P/RPS 1.63 1.56 1.97 1.31 0.55 0.54 0.64 85.97%
  QoQ % 4.49% -20.81% 50.38% 138.18% 1.85% -15.62% -
  Horiz. % 254.69% 243.75% 307.81% 204.69% 85.94% 84.38% 100.00%
P/EPS 42.52 35.35 58.45 24.36 11.06 10.24 9.22 175.78%
  QoQ % 20.28% -39.52% 139.94% 120.25% 8.01% 11.06% -
  Horiz. % 461.17% 383.41% 633.95% 264.21% 119.96% 111.06% 100.00%
EY 2.35 2.83 1.71 4.10 9.04 9.77 10.85 -63.77%
  QoQ % -16.96% 65.50% -58.29% -54.65% -7.47% -9.95% -
  Horiz. % 21.66% 26.08% 15.76% 37.79% 83.32% 90.05% 100.00%
DY 0.00 0.00 0.00 0.00 1.48 1.90 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -22.11% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 77.89% 100.00% -
P/NAPS 1.82 2.00 2.50 1.83 1.13 1.17 1.33 23.14%
  QoQ % -9.00% -20.00% 36.61% 61.95% -3.42% -12.03% -
  Horiz. % 136.84% 150.38% 187.97% 137.59% 84.96% 87.97% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

327  588  582 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINDA 0.175+0.055 
 LUSTER 0.22-0.025 
 CNI 0.215+0.02 
 FOCUS-WD 0.010.00 
 BJCORP 0.40-0.03 
 DNEX 0.82+0.005 
 PERMAJU 0.18-0.01 
 FOCUS 0.405-0.055 
 KTG 0.245-0.015 
 LUSTER-WA 0.125-0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS