Highlights

[BCMALL] YoY 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?  YoY % Horiz. %

Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15  -  CAGR
Revenue 68,201 103,753 92,546 76,143 65,083 64,335  -  1.17%
  YoY % -34.27% 12.11% 21.54% 16.99% 1.16% - -
  Horiz. % 106.01% 161.27% 143.85% 118.35% 101.16% 100.00% -
PBT 4,605 7,501 11,506 6,829 6,126 8,024  -  -10.50%
  YoY % -38.61% -34.81% 68.49% 11.48% -23.65% - -
  Horiz. % 57.39% 93.48% 143.39% 85.11% 76.35% 100.00% -
Tax -1,337 -2,129 -2,927 -2,347 -2,239 -1,945  -  -7.21%
  YoY % 37.20% 27.26% -24.71% -4.82% -15.12% - -
  Horiz. % 68.74% 109.46% 150.49% 120.67% 115.12% 100.00% -
NP 3,268 5,372 8,579 4,482 3,887 6,079  -  -11.66%
  YoY % -39.17% -37.38% 91.41% 15.31% -36.06% - -
  Horiz. % 53.76% 88.37% 141.13% 73.73% 63.94% 100.00% -
NP to SH 2,609 5,141 8,339 4,482 3,887 6,079  -  -15.55%
  YoY % -49.25% -38.35% 86.06% 15.31% -36.06% - -
  Horiz. % 42.92% 84.57% 137.18% 73.73% 63.94% 100.00% -
Tax Rate 29.03 % 28.38 % 25.44 % 34.37 % 36.55 % 24.24 %  -  % 3.67%
  YoY % 2.29% 11.56% -25.98% -5.96% 50.78% - -
  Horiz. % 119.76% 117.08% 104.95% 141.79% 150.78% 100.00% -
Total Cost 64,933 98,381 83,967 71,661 61,196 58,256  -  2.19%
  YoY % -34.00% 17.17% 17.17% 17.10% 5.05% - -
  Horiz. % 111.46% 168.88% 144.13% 123.01% 105.05% 100.00% -
Net Worth 60,898 50,550 46,337 37,912 32,015 0  -  844.81%
  YoY % 20.47% 9.09% 22.22% 18.42% 4,006,788.75% - -
  Horiz. % 7,621,869.50% 6,326,661.00% 5,799,439.50% 4,744,996.00% 4,006,888.75% 100.00% -
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15  -  CAGR
Div - 842 - - 1,600 -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 52.63% 0.00% 0.00% 100.00% - -
Div Payout % - % 16.39 % - % - % 41.18 % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 39.80% 0.00% 0.00% 100.00% - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15  -  CAGR
Net Worth 60,898 50,550 46,337 37,912 32,015 0  -  844.81%
  YoY % 20.47% 9.09% 22.22% 18.42% 4,006,788.75% - -
  Horiz. % 7,621,869.50% 6,326,661.00% 5,799,439.50% 4,744,996.00% 4,006,888.75% 100.00% -
NOSH 434,991 421,250 421,250 421,250 400,188 20  -  635.43%
  YoY % 3.26% 0.00% 0.00% 5.26% 2,000,840.00% - -
  Horiz. % 2,174,955.00% 2,106,251.00% 2,106,251.00% 2,106,251.00% 2,000,940.00% 100.00% -
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15  -  CAGR
NP Margin 4.79 % 5.18 % 9.27 % 5.89 % 5.97 % 9.45 %  -  % -12.69%
  YoY % -7.53% -44.12% 57.39% -1.34% -36.83% - -
  Horiz. % 50.69% 54.81% 98.10% 62.33% 63.17% 100.00% -
ROE 4.28 % 10.17 % 18.00 % 11.82 % 12.14 % 760,826.06 %  -  % -91.06%
  YoY % -57.92% -43.50% 52.28% -2.64% -100.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15  -  CAGR
RPS 15.68 24.63 21.97 18.08 16.26 321,675.00  -  -86.24%
  YoY % -36.34% 12.11% 21.52% 11.19% -99.99% - -
  Horiz. % 0.00% 0.01% 0.01% 0.01% 0.01% 100.00% -
EPS 0.61 1.22 1.98 1.06 2.24 30,395.00  -  -88.48%
  YoY % -50.00% -38.38% 86.79% -52.68% -99.99% - -
  Horiz. % 0.00% 0.00% 0.01% 0.00% 0.01% 100.00% -
DPS 0.00 0.20 0.00 0.00 0.40 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 50.00% 0.00% 0.00% 100.00% - -
NAPS 0.1400 0.1200 0.1100 0.0900 0.0800 0.0400  -  28.44%
  YoY % 16.67% 9.09% 22.22% 12.50% 100.00% - -
  Horiz. % 350.00% 300.00% 275.00% 225.00% 200.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 625,880
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15  -  CAGR
RPS 10.90 16.58 14.79 12.17 10.40 10.28  -  1.18%
  YoY % -34.26% 12.10% 21.53% 17.02% 1.17% - -
  Horiz. % 106.03% 161.28% 143.87% 118.39% 101.17% 100.00% -
EPS 0.42 0.82 1.33 0.72 0.62 0.97  -  -15.40%
  YoY % -48.78% -38.35% 84.72% 16.13% -36.08% - -
  Horiz. % 43.30% 84.54% 137.11% 74.23% 63.92% 100.00% -
DPS 0.00 0.13 0.00 0.00 0.26 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 50.00% 0.00% 0.00% 100.00% - -
NAPS 0.0973 0.0808 0.0740 0.0606 0.0512 0.0000  -  -
  YoY % 20.42% 9.19% 22.11% 18.36% 0.00% - -
  Horiz. % 190.04% 157.81% 144.53% 118.36% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15  -  CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -  -  -
Price 0.3050 0.1350 0.1800 0.1600 0.1700 0.0000  -  -
P/RPS 1.95 0.55 0.82 0.89 1.05 0.00  -  -
  YoY % 254.55% -32.93% -7.87% -15.24% 0.00% - -
  Horiz. % 185.71% 52.38% 78.10% 84.76% 100.00% - -
P/EPS 50.85 11.06 9.09 15.04 17.50 0.00  -  -
  YoY % 359.76% 21.67% -39.56% -14.06% 0.00% - -
  Horiz. % 290.57% 63.20% 51.94% 85.94% 100.00% - -
EY 1.97 9.04 11.00 6.65 5.71 0.00  -  -
  YoY % -78.21% -17.82% 65.41% 16.46% 0.00% - -
  Horiz. % 34.50% 158.32% 192.64% 116.46% 100.00% - -
DY 0.00 1.48 0.00 0.00 2.35 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 62.98% 0.00% 0.00% 100.00% - -
P/NAPS 2.18 1.13 1.64 1.78 2.13 0.00  -  -
  YoY % 92.92% -31.10% -7.87% -16.43% 0.00% - -
  Horiz. % 102.35% 53.05% 77.00% 83.57% 100.00% - -
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15  -  CAGR
Date - 26/02/20 27/02/19 26/02/18 28/02/17 -  -  -
Price 0.2550 0.1350 0.2000 0.1650 0.1750 0.0000  -  -
P/RPS 1.63 0.55 0.91 0.91 1.08 0.00  -  -
  YoY % 196.36% -39.56% 0.00% -15.74% 0.00% - -
  Horiz. % 150.93% 50.93% 84.26% 84.26% 100.00% - -
P/EPS 42.52 11.06 10.10 15.51 18.02 0.00  -  -
  YoY % 284.45% 9.50% -34.88% -13.93% 0.00% - -
  Horiz. % 235.96% 61.38% 56.05% 86.07% 100.00% - -
EY 2.35 9.04 9.90 6.45 5.55 0.00  -  -
  YoY % -74.00% -8.69% 53.49% 16.22% 0.00% - -
  Horiz. % 42.34% 162.88% 178.38% 116.22% 100.00% - -
DY 0.00 1.48 0.00 0.00 2.29 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 64.63% 0.00% 0.00% 100.00% - -
P/NAPS 1.82 1.13 1.82 1.83 2.19 0.00  -  -
  YoY % 61.06% -37.91% -0.55% -16.44% 0.00% - -
  Horiz. % 83.11% 51.60% 83.11% 83.56% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

21  18  526  1934 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINDA 0.185+0.01 
 BORNOIL 0.04-0.005 
 NEXGRAM 0.045-0.005 
 CONNECT 0.205-0.005 
 SMI 0.25+0.02 
 FOCUS-WD 0.010.00 
 UCREST 0.275+0.005 
 SAPNRG 0.140.00 
 CNI 0.2150.00 
 AIMFLEX 0.250.00 

FEATURED POSTS

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