Highlights

[BCB] YoY Quarter Result on 2018-09-30 [#1]

Stock [BCB]: BCB BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     -54.21%    YoY -     26.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 105,120 95,504 70,010 96,471 59,838 123,899 36,253 19.40%
  YoY % 10.07% 36.41% -27.43% 61.22% -51.70% 241.76% -
  Horiz. % 289.96% 263.44% 193.12% 266.10% 165.06% 341.76% 100.00%
PBT 24,286 13,725 8,381 14,960 10,293 15,038 5,239 29.11%
  YoY % 76.95% 63.76% -43.98% 45.34% -31.55% 187.04% -
  Horiz. % 463.56% 261.98% 159.97% 285.55% 196.47% 287.04% 100.00%
Tax -4,390 -3,271 -2,775 -4,013 -3,990 -4,303 -1,257 23.16%
  YoY % -34.21% -17.87% 30.85% -0.58% 7.27% -242.32% -
  Horiz. % 349.24% 260.22% 220.76% 319.25% 317.42% 342.32% 100.00%
NP 19,896 10,454 5,606 10,947 6,303 10,735 3,982 30.73%
  YoY % 90.32% 86.48% -48.79% 73.68% -41.29% 169.59% -
  Horiz. % 499.65% 262.53% 140.78% 274.91% 158.29% 269.59% 100.00%
NP to SH 13,549 7,794 6,169 7,616 4,365 8,602 4,061 22.23%
  YoY % 73.84% 26.34% -19.00% 74.48% -49.26% 111.82% -
  Horiz. % 333.64% 191.92% 151.91% 187.54% 107.49% 211.82% 100.00%
Tax Rate 18.08 % 23.83 % 33.11 % 26.82 % 38.76 % 28.61 % 23.99 % -4.60%
  YoY % -24.13% -28.03% 23.45% -30.80% 35.48% 19.26% -
  Horiz. % 75.36% 99.33% 138.02% 111.80% 161.57% 119.26% 100.00%
Total Cost 85,224 85,050 64,404 85,524 53,535 113,164 32,271 17.56%
  YoY % 0.20% 32.06% -24.69% 59.75% -52.69% 250.67% -
  Horiz. % 264.09% 263.55% 199.57% 265.02% 165.89% 350.67% 100.00%
Net Worth 459,564 468,421 440,396 432,410 404,463 392,091 354,087 4.44%
  YoY % -1.89% 6.36% 1.85% 6.91% 3.16% 10.73% -
  Horiz. % 129.79% 132.29% 124.38% 122.12% 114.23% 110.73% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 459,564 468,421 440,396 432,410 404,463 392,091 354,087 4.44%
  YoY % -1.89% 6.36% 1.85% 6.91% 3.16% 10.73% -
  Horiz. % 129.79% 132.29% 124.38% 122.12% 114.23% 110.73% 100.00%
NOSH 399,621 400,360 400,360 400,380 200,229 200,046 200,049 12.22%
  YoY % -0.18% 0.00% -0.00% 99.96% 0.09% -0.00% -
  Horiz. % 199.76% 200.13% 200.13% 200.14% 100.09% 100.00% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 18.93 % 10.95 % 8.01 % 11.35 % 10.53 % 8.66 % 10.98 % 9.50%
  YoY % 72.88% 36.70% -29.43% 7.79% 21.59% -21.13% -
  Horiz. % 172.40% 99.73% 72.95% 103.37% 95.90% 78.87% 100.00%
ROE 2.95 % 1.66 % 1.40 % 1.76 % 1.08 % 2.19 % 1.15 % 16.99%
  YoY % 77.71% 18.57% -20.45% 62.96% -50.68% 90.43% -
  Horiz. % 256.52% 144.35% 121.74% 153.04% 93.91% 190.43% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 26.30 23.85 17.49 24.09 29.88 61.94 18.12 6.40%
  YoY % 10.27% 36.36% -27.40% -19.38% -51.76% 241.83% -
  Horiz. % 145.14% 131.62% 96.52% 132.95% 164.90% 341.83% 100.00%
EPS 3.39 1.95 1.54 1.90 2.18 4.30 2.03 8.92%
  YoY % 73.85% 26.62% -18.95% -12.84% -49.30% 111.82% -
  Horiz. % 167.00% 96.06% 75.86% 93.60% 107.39% 211.82% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1500 1.1700 1.1000 1.0800 2.0200 1.9600 1.7700 -6.93%
  YoY % -1.71% 6.36% 1.85% -46.53% 3.06% 10.73% -
  Horiz. % 64.97% 66.10% 62.15% 61.02% 114.12% 110.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 412,500
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 25.48 23.15 16.97 23.39 14.51 30.04 8.79 19.40%
  YoY % 10.06% 36.42% -27.45% 61.20% -51.70% 241.75% -
  Horiz. % 289.87% 263.37% 193.06% 266.10% 165.07% 341.75% 100.00%
EPS 3.28 1.89 1.50 1.85 1.06 2.09 0.98 22.29%
  YoY % 73.54% 26.00% -18.92% 74.53% -49.28% 113.27% -
  Horiz. % 334.69% 192.86% 153.06% 188.78% 108.16% 213.27% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1141 1.1356 1.0676 1.0483 0.9805 0.9505 0.8584 4.44%
  YoY % -1.89% 6.37% 1.84% 6.91% 3.16% 10.73% -
  Horiz. % 129.79% 132.29% 124.37% 122.12% 114.22% 110.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.2750 0.3850 0.4550 0.4800 1.1000 1.3900 0.6900 -
P/RPS 1.05 1.61 2.60 1.99 3.68 2.24 3.81 -19.32%
  YoY % -34.78% -38.08% 30.65% -45.92% 64.29% -41.21% -
  Horiz. % 27.56% 42.26% 68.24% 52.23% 96.59% 58.79% 100.00%
P/EPS 8.11 19.78 29.53 25.23 50.46 32.33 33.99 -21.24%
  YoY % -59.00% -33.02% 17.04% -50.00% 56.08% -4.88% -
  Horiz. % 23.86% 58.19% 86.88% 74.23% 148.46% 95.12% 100.00%
EY 12.33 5.06 3.39 3.96 1.98 3.09 2.94 26.98%
  YoY % 143.68% 49.26% -14.39% 100.00% -35.92% 5.10% -
  Horiz. % 419.39% 172.11% 115.31% 134.69% 67.35% 105.10% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.24 0.33 0.41 0.44 0.54 0.71 0.39 -7.77%
  YoY % -27.27% -19.51% -6.82% -18.52% -23.94% 82.05% -
  Horiz. % 61.54% 84.62% 105.13% 112.82% 138.46% 182.05% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 30/11/18 22/11/17 28/11/16 26/11/15 27/11/14 28/11/13 -
Price 0.2700 0.3100 0.4800 0.4450 1.2000 1.2500 0.6700 -
P/RPS 1.03 1.30 2.74 1.85 4.02 2.02 3.70 -19.19%
  YoY % -20.77% -52.55% 48.11% -53.98% 99.01% -45.41% -
  Horiz. % 27.84% 35.14% 74.05% 50.00% 108.65% 54.59% 100.00%
P/EPS 7.96 15.92 31.15 23.39 55.05 29.07 33.00 -21.09%
  YoY % -50.00% -48.89% 33.18% -57.51% 89.37% -11.91% -
  Horiz. % 24.12% 48.24% 94.39% 70.88% 166.82% 88.09% 100.00%
EY 12.56 6.28 3.21 4.27 1.82 3.44 3.03 26.73%
  YoY % 100.00% 95.64% -24.82% 134.62% -47.09% 13.53% -
  Horiz. % 414.52% 207.26% 105.94% 140.92% 60.07% 113.53% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.23 0.26 0.44 0.41 0.59 0.64 0.38 -8.02%
  YoY % -11.54% -40.91% 7.32% -30.51% -7.81% 68.42% -
  Horiz. % 60.53% 68.42% 115.79% 107.89% 155.26% 168.42% 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.
 


 

386  354  511  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 INNATURE 0.655-0.065 
 PWRWELL 0.375+0.01 
 DGB 0.055-0.015 
 MYEG 1.29+0.06 
 XOX 0.050.00 
 SANICHI-WE 0.005-0.005 
 MTOUCHE 0.19-0.005 
 ARMADA 0.40+0.01 
 SAPNRG 0.240.00 
 SANICHI 0.055+0.005 
Partners & Brokers