[BCMALL] YoY Annualized Quarter Result on 2020-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
BCM - Quarterly financial report Q4 2020 (Bursa).pdf 
