Highlights

[BCMALL] QoQ Quarter Result on 2018-09-30 [#3]

Stock [BCMALL]: BCM ALLIANCE BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -58.44%    YoY -     -16.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 24,436 28,012 21,876 19,629 26,662 24,379 19,680 15.57%
  QoQ % -12.77% 28.05% 11.45% -26.38% 9.36% 23.88% -
  Horiz. % 124.17% 142.34% 111.16% 99.74% 135.48% 123.88% 100.00%
PBT 1,032 3,978 2,219 1,227 3,620 4,440 1,350 -16.44%
  QoQ % -74.06% 79.27% 80.85% -66.10% -18.47% 228.89% -
  Horiz. % 76.44% 294.67% 164.37% 90.89% 268.15% 328.89% 100.00%
Tax -283 -1,063 -610 -172 -1,205 -940 -1,220 -62.35%
  QoQ % 73.38% -74.26% -254.65% 85.73% -28.19% 22.95% -
  Horiz. % 23.20% 87.13% 50.00% 14.10% 98.77% 77.05% 100.00%
NP 749 2,915 1,609 1,055 2,415 3,500 130 222.42%
  QoQ % -74.31% 81.17% 52.51% -56.31% -31.00% 2,592.31% -
  Horiz. % 576.15% 2,242.31% 1,237.69% 811.54% 1,857.69% 2,692.31% 100.00%
NP to SH 703 2,952 1,565 997 2,399 3,378 130 209.04%
  QoQ % -76.19% 88.63% 56.97% -58.44% -28.98% 2,498.46% -
  Horiz. % 540.77% 2,270.77% 1,203.85% 766.92% 1,845.38% 2,598.46% 100.00%
Tax Rate 27.42 % 26.72 % 27.49 % 14.02 % 33.29 % 21.17 % 90.37 % -54.94%
  QoQ % 2.62% -2.80% 96.08% -57.89% 57.25% -76.57% -
  Horiz. % 30.34% 29.57% 30.42% 15.51% 36.84% 23.43% 100.00%
Total Cost 23,687 25,097 20,267 18,574 24,247 20,879 19,550 13.69%
  QoQ % -5.62% 23.83% 9.11% -23.40% 16.13% 6.80% -
  Horiz. % 121.16% 128.37% 103.67% 95.01% 124.03% 106.80% 100.00%
Net Worth 50,550 50,550 46,337 46,337 46,337 46,337 37,912 21.21%
  QoQ % 0.00% 9.09% 0.00% 0.00% 0.00% 22.22% -
  Horiz. % 133.33% 133.33% 122.22% 122.22% 122.22% 122.22% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 50,550 50,550 46,337 46,337 46,337 46,337 37,912 21.21%
  QoQ % 0.00% 9.09% 0.00% 0.00% 0.00% 22.22% -
  Horiz. % 133.33% 133.33% 122.22% 122.22% 122.22% 122.22% 100.00%
NOSH 421,250 421,250 421,250 421,250 421,250 421,250 421,250 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 3.07 % 10.41 % 7.36 % 5.37 % 9.06 % 14.36 % 0.66 % 179.44%
  QoQ % -70.51% 41.44% 37.06% -40.73% -36.91% 2,075.76% -
  Horiz. % 465.15% 1,577.27% 1,115.15% 813.64% 1,372.73% 2,175.76% 100.00%
ROE 1.39 % 5.84 % 3.38 % 2.15 % 5.18 % 7.29 % 0.34 % 156.34%
  QoQ % -76.20% 72.78% 57.21% -58.49% -28.94% 2,044.12% -
  Horiz. % 408.82% 1,717.65% 994.12% 632.35% 1,523.53% 2,144.12% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 5.80 6.65 5.19 4.66 6.33 5.79 4.67 15.59%
  QoQ % -12.78% 28.13% 11.37% -26.38% 9.33% 23.98% -
  Horiz. % 124.20% 142.40% 111.13% 99.79% 135.55% 123.98% 100.00%
EPS 0.17 0.70 0.37 0.24 0.57 0.80 0.03 218.86%
  QoQ % -75.71% 89.19% 54.17% -57.89% -28.75% 2,566.67% -
  Horiz. % 566.67% 2,333.33% 1,233.33% 800.00% 1,900.00% 2,666.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1200 0.1200 0.1100 0.1100 0.1100 0.1100 0.0900 21.21%
  QoQ % 0.00% 9.09% 0.00% 0.00% 0.00% 22.22% -
  Horiz. % 133.33% 133.33% 122.22% 122.22% 122.22% 122.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 421,250
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 5.80 6.65 5.19 4.66 6.33 5.79 4.67 15.59%
  QoQ % -12.78% 28.13% 11.37% -26.38% 9.33% 23.98% -
  Horiz. % 124.20% 142.40% 111.13% 99.79% 135.55% 123.98% 100.00%
EPS 0.17 0.70 0.37 0.24 0.57 0.80 0.03 218.86%
  QoQ % -75.71% 89.19% 54.17% -57.89% -28.75% 2,566.67% -
  Horiz. % 566.67% 2,333.33% 1,233.33% 800.00% 1,900.00% 2,666.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1200 0.1200 0.1100 0.1100 0.1100 0.1100 0.0900 21.21%
  QoQ % 0.00% 9.09% 0.00% 0.00% 0.00% 22.22% -
  Horiz. % 133.33% 133.33% 122.22% 122.22% 122.22% 122.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.1750 0.1950 0.1800 0.2350 0.1600 0.1550 0.1600 -
P/RPS 3.02 2.93 3.47 5.04 2.53 2.68 3.42 -7.98%
  QoQ % 3.07% -15.56% -31.15% 99.21% -5.60% -21.64% -
  Horiz. % 88.30% 85.67% 101.46% 147.37% 73.98% 78.36% 100.00%
P/EPS 104.86 27.83 48.45 99.29 28.10 19.33 518.46 -65.64%
  QoQ % 276.79% -42.56% -51.20% 253.35% 45.37% -96.27% -
  Horiz. % 20.23% 5.37% 9.34% 19.15% 5.42% 3.73% 100.00%
EY 0.95 3.59 2.06 1.01 3.56 5.17 0.19 193.26%
  QoQ % -73.54% 74.27% 103.96% -71.63% -31.14% 2,621.05% -
  Horiz. % 500.00% 1,889.47% 1,084.21% 531.58% 1,873.68% 2,721.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.46 1.63 1.64 2.14 1.45 1.41 1.78 -12.41%
  QoQ % -10.43% -0.61% -23.36% 47.59% 2.84% -20.79% -
  Horiz. % 82.02% 91.57% 92.13% 120.22% 81.46% 79.21% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 24/05/19 27/02/19 28/11/18 28/08/18 25/05/18 26/02/18 -
Price 0.1600 0.1700 0.2000 0.2150 0.2000 0.1500 0.1650 -
P/RPS 2.76 2.56 3.85 4.61 3.16 2.59 3.53 -15.17%
  QoQ % 7.81% -33.51% -16.49% 45.89% 22.01% -26.63% -
  Horiz. % 78.19% 72.52% 109.07% 130.59% 89.52% 73.37% 100.00%
P/EPS 95.87 24.26 53.83 90.84 35.12 18.71 534.66 -68.30%
  QoQ % 295.18% -54.93% -40.74% 158.66% 87.71% -96.50% -
  Horiz. % 17.93% 4.54% 10.07% 16.99% 6.57% 3.50% 100.00%
EY 1.04 4.12 1.86 1.10 2.85 5.35 0.19 211.56%
  QoQ % -74.76% 121.51% 69.09% -61.40% -46.73% 2,715.79% -
  Horiz. % 547.37% 2,168.42% 978.95% 578.95% 1,500.00% 2,815.79% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.33 1.42 1.82 1.95 1.82 1.36 1.83 -19.21%
  QoQ % -6.34% -21.98% -6.67% 7.14% 33.82% -25.68% -
  Horiz. % 72.68% 77.60% 99.45% 106.56% 99.45% 74.32% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers