[BCMALL] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[BCMALL] BCM ALLIANCE BERHAD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -7.67%
YoY- 86.06%
Quarter Report
Latest QR
Upcoming QR
BCMALL's Result
BCMALL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 108,921 104,896 112,048 92,546 94,226 102,082 97,516 7.64%
PBT 8,598 10,020 15,912 11,506 12,382 16,120 17,760 -38.31%
Tax -2,582 -2,692 -4,252 -2,927 -3,089 -4,290 -3,760 -22.14%
NP 6,016 7,328 11,660 8,579 9,293 11,830 14,000 -43.02%
-
NP to SH 5,760 7,310 11,808 8,339 9,032 11,554 13,512 -43.32%
-
Tax Rate 30.03% 26.87% 26.72% 25.44% 24.95% 26.61% 21.17% -
Total Cost 102,905 97,568 100,388 83,967 84,933 90,252 83,516 14.91%
-
Net Worth 50,550 50,550 50,550 46,337 46,337 46,337 46,337 5.96%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 1,123 - - - - - - -
Div Payout % 19.50% - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 50,550 50,550 50,550 46,337 46,337 46,337 46,337 5.96%
NOSH 421,250 421,250 421,250 421,250 421,250 421,250 421,250 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 5.52% 6.99% 10.41% 9.27% 9.86% 11.59% 14.36% -
ROE 11.39% 14.46% 23.36% 18.00% 19.49% 24.93% 29.16% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 25.86 24.90 26.60 21.97 22.37 24.23 23.15 7.65%
EPS 1.37 1.74 2.80 1.98 2.15 2.74 3.20 -43.16%
DPS 0.27 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.11 0.11 0.11 0.11 5.96%
Adjusted Per Share Value based on latest NOSH - 421,250
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 5.35 5.16 5.51 4.55 4.63 5.02 4.79 7.64%
EPS 0.28 0.36 0.58 0.41 0.44 0.57 0.66 -43.51%
DPS 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0249 0.0249 0.0249 0.0228 0.0228 0.0228 0.0228 6.04%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.145 0.175 0.195 0.18 0.235 0.16 0.155 -
P/RPS 0.56 0.70 0.73 0.82 1.05 0.66 0.67 -11.25%
P/EPS 10.60 10.08 6.96 9.09 10.96 5.83 4.83 68.79%
EY 9.43 9.92 14.37 11.00 9.12 17.14 20.69 -40.74%
DY 1.84 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.46 1.63 1.64 2.14 1.45 1.41 -9.68%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 27/08/19 24/05/19 27/02/19 28/11/18 28/08/18 25/05/18 -
Price 0.14 0.16 0.17 0.20 0.215 0.20 0.15 -
P/RPS 0.54 0.64 0.64 0.91 0.96 0.83 0.65 -11.61%
P/EPS 10.24 9.22 6.06 10.10 10.03 7.29 4.68 68.45%
EY 9.77 10.85 16.49 9.90 9.97 13.71 21.38 -40.64%
DY 1.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.33 1.42 1.82 1.95 1.82 1.36 -9.53%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment