[BCMALL] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[BCMALL] BCM ALLIANCE BERHAD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 201.47%
YoY- 71.65%
Quarter Report
Latest QR
Upcoming QR
BCMALL's Result
BCMALL's Financial Summary
View:
Show?
Annualized 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 92,546 94,226 102,082 97,516 76,143 75,284 75,018 14.98%
PBT 11,506 12,382 16,120 17,760 6,829 7,306 8,320 24.05%
Tax -2,927 -3,089 -4,290 -3,760 -2,347 -1,502 -1,998 28.89%
NP 8,579 9,293 11,830 14,000 4,482 5,804 6,322 22.50%
-
NP to SH 8,339 9,032 11,554 13,512 4,482 5,804 6,322 20.21%
-
Tax Rate 25.44% 24.95% 26.61% 21.17% 34.37% 20.56% 24.01% -
Total Cost 83,967 84,933 90,252 83,516 71,661 69,480 68,696 14.27%
-
Net Worth 46,337 46,337 46,337 46,337 37,912 37,912 37,912 14.27%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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%
NOSH 421,250 421,250 421,250 421,250 421,250 421,250 421,250 0.00%
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 9.27% 9.86% 11.59% 14.36% 5.89% 7.71% 8.43% -
ROE 18.00% 19.49% 24.93% 29.16% 11.82% 15.31% 16.68% -
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 21.97 22.37 24.23 23.15 18.08 17.87 17.81 14.97%
EPS 1.98 2.15 2.74 3.20 1.06 1.37 1.50 20.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.11 0.09 0.09 0.09 14.27%
Adjusted Per Share Value based on latest NOSH - 421,250
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 4.55 4.63 5.02 4.79 3.74 3.70 3.69 14.94%
EPS 0.41 0.44 0.57 0.66 0.22 0.29 0.31 20.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0228 0.0228 0.0228 0.0228 0.0186 0.0186 0.0186 14.49%
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 0.18 0.235 0.16 0.155 0.16 0.175 0.205 -
P/RPS 0.82 1.05 0.66 0.67 0.89 0.98 1.15 -20.13%
P/EPS 9.09 10.96 5.83 4.83 15.04 12.70 13.66 -23.72%
EY 11.00 9.12 17.14 20.69 6.65 7.87 7.32 31.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 2.14 1.45 1.41 1.78 1.94 2.28 -19.67%
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 0.20 0.215 0.20 0.15 0.165 0.175 0.19 -
P/RPS 0.91 0.96 0.83 0.65 0.91 0.98 1.07 -10.20%
P/EPS 10.10 10.03 7.29 4.68 15.51 12.70 12.66 -13.94%
EY 9.90 9.97 13.71 21.38 6.45 7.87 7.90 16.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.95 1.82 1.36 1.83 1.94 2.11 -9.36%

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