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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 21,876 19,629 26,662 24,379 19,680 18,954 17,195 17.36%
  QoQ % 11.45% -26.38% 9.36% 23.88% 3.83% 10.23% -
  Horiz. % 127.22% 114.16% 155.06% 141.78% 114.45% 110.23% 100.00%
PBT 2,219 1,227 3,620 4,440 1,350 1,320 1,580 25.33%
  QoQ % 80.85% -66.10% -18.47% 228.89% 2.27% -16.46% -
  Horiz. % 140.44% 77.66% 229.11% 281.01% 85.44% 83.54% 100.00%
Tax -610 -172 -1,205 -940 -1,220 -128 -386 35.56%
  QoQ % -254.65% 85.73% -28.19% 22.95% -853.12% 66.84% -
  Horiz. % 158.03% 44.56% 312.18% 243.52% 316.06% 33.16% 100.00%
NP 1,609 1,055 2,415 3,500 130 1,192 1,194 21.94%
  QoQ % 52.51% -56.31% -31.00% 2,592.31% -89.09% -0.17% -
  Horiz. % 134.76% 88.36% 202.26% 293.13% 10.89% 99.83% 100.00%
NP to SH 1,565 997 2,399 3,378 130 1,192 1,194 19.71%
  QoQ % 56.97% -58.44% -28.98% 2,498.46% -89.09% -0.17% -
  Horiz. % 131.07% 83.50% 200.92% 282.91% 10.89% 99.83% 100.00%
Tax Rate 27.49 % 14.02 % 33.29 % 21.17 % 90.37 % 9.70 % 24.43 % 8.16%
  QoQ % 96.08% -57.89% 57.25% -76.57% 831.65% -60.29% -
  Horiz. % 112.53% 57.39% 136.27% 86.66% 369.91% 39.71% 100.00%
Total Cost 20,267 18,574 24,247 20,879 19,550 17,762 16,001 17.01%
  QoQ % 9.11% -23.40% 16.13% 6.80% 10.07% 11.01% -
  Horiz. % 126.66% 116.08% 151.53% 130.49% 122.18% 111.01% 100.00%
Net Worth 46,337 46,337 46,337 46,337 37,912 37,912 37,912 14.27%
  QoQ % 0.00% 0.00% 0.00% 22.22% 0.00% 0.00% -
  Horiz. % 122.22% 122.22% 122.22% 122.22% 100.00% 100.00% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 46,337 46,337 46,337 46,337 37,912 37,912 37,912 14.27%
  QoQ % 0.00% 0.00% 0.00% 22.22% 0.00% 0.00% -
  Horiz. % 122.22% 122.22% 122.22% 122.22% 100.00% 100.00% 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 7.36 % 5.37 % 9.06 % 14.36 % 0.66 % 6.29 % 6.94 % 3.98%
  QoQ % 37.06% -40.73% -36.91% 2,075.76% -89.51% -9.37% -
  Horiz. % 106.05% 77.38% 130.55% 206.92% 9.51% 90.63% 100.00%
ROE 3.38 % 2.15 % 5.18 % 7.29 % 0.34 % 3.14 % 3.15 % 4.80%
  QoQ % 57.21% -58.49% -28.94% 2,044.12% -89.17% -0.32% -
  Horiz. % 107.30% 68.25% 164.44% 231.43% 10.79% 99.68% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 5.19 4.66 6.33 5.79 4.67 4.50 4.08 17.35%
  QoQ % 11.37% -26.38% 9.33% 23.98% 3.78% 10.29% -
  Horiz. % 127.21% 114.22% 155.15% 141.91% 114.46% 110.29% 100.00%
EPS 0.37 0.24 0.57 0.80 0.03 0.28 0.28 20.36%
  QoQ % 54.17% -57.89% -28.75% 2,566.67% -89.29% 0.00% -
  Horiz. % 132.14% 85.71% 203.57% 285.71% 10.71% 100.00% 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 0.1100 0.1100 0.1100 0.1100 0.0900 0.0900 0.0900 14.27%
  QoQ % 0.00% 0.00% 0.00% 22.22% 0.00% 0.00% -
  Horiz. % 122.22% 122.22% 122.22% 122.22% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 422,972
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 5.19 4.66 6.33 5.79 4.67 4.50 4.08 17.35%
  QoQ % 11.37% -26.38% 9.33% 23.98% 3.78% 10.29% -
  Horiz. % 127.21% 114.22% 155.15% 141.91% 114.46% 110.29% 100.00%
EPS 0.37 0.24 0.57 0.80 0.03 0.28 0.28 20.36%
  QoQ % 54.17% -57.89% -28.75% 2,566.67% -89.29% 0.00% -
  Horiz. % 132.14% 85.71% 203.57% 285.71% 10.71% 100.00% 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 0.1100 0.1100 0.1100 0.1100 0.0900 0.0900 0.0900 14.27%
  QoQ % 0.00% 0.00% 0.00% 22.22% 0.00% 0.00% -
  Horiz. % 122.22% 122.22% 122.22% 122.22% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.1800 0.2350 0.1600 0.1550 0.1600 0.1750 0.2050 -
P/RPS 3.47 5.04 2.53 2.68 3.42 3.89 5.02 -21.77%
  QoQ % -31.15% 99.21% -5.60% -21.64% -12.08% -22.51% -
  Horiz. % 69.12% 100.40% 50.40% 53.39% 68.13% 77.49% 100.00%
P/EPS 48.45 99.29 28.10 19.33 518.46 61.84 72.33 -23.39%
  QoQ % -51.20% 253.35% 45.37% -96.27% 738.39% -14.50% -
  Horiz. % 66.98% 137.27% 38.85% 26.72% 716.80% 85.50% 100.00%
EY 2.06 1.01 3.56 5.17 0.19 1.62 1.38 30.52%
  QoQ % 103.96% -71.63% -31.14% 2,621.05% -88.27% 17.39% -
  Horiz. % 149.28% 73.19% 257.97% 374.64% 13.77% 117.39% 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 1.64 2.14 1.45 1.41 1.78 1.94 2.28 -19.67%
  QoQ % -23.36% 47.59% 2.84% -20.79% -8.25% -14.91% -
  Horiz. % 71.93% 93.86% 63.60% 61.84% 78.07% 85.09% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 28/11/18 28/08/18 25/05/18 26/02/18 24/11/17 28/08/17 -
Price 0.2000 0.2150 0.2000 0.1500 0.1650 0.1750 0.1900 -
P/RPS 3.85 4.61 3.16 2.59 3.53 3.89 4.65 -11.80%
  QoQ % -16.49% 45.89% 22.01% -26.63% -9.25% -16.34% -
  Horiz. % 82.80% 99.14% 67.96% 55.70% 75.91% 83.66% 100.00%
P/EPS 53.83 90.84 35.12 18.71 534.66 61.84 67.03 -13.57%
  QoQ % -40.74% 158.66% 87.71% -96.50% 764.59% -7.74% -
  Horiz. % 80.31% 135.52% 52.39% 27.91% 797.64% 92.26% 100.00%
EY 1.86 1.10 2.85 5.35 0.19 1.62 1.49 15.89%
  QoQ % 69.09% -61.40% -46.73% 2,715.79% -88.27% 8.72% -
  Horiz. % 124.83% 73.83% 191.28% 359.06% 12.75% 108.72% 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 1.82 1.95 1.82 1.36 1.83 1.94 2.11 -9.36%
  QoQ % -6.67% 7.14% 33.82% -25.68% -5.67% -8.06% -
  Horiz. % 86.26% 92.42% 86.26% 64.45% 86.73% 91.94% 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.
 


 

375  307  524  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 JAG 0.055+0.005 
 PERDANA 0.43+0.04 
 HSI-C5D 0.40-0.035 
 DAYANG 1.41+0.03 
 TALAMT 0.040.00 
 FGV 1.23+0.11 
 HSI-C3V 0.10-0.04 
 DESTINI 0.325-0.02 
 APFT 0.020.00 
Partners & Brokers