[BCB] QoQ Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[BCB] BCB BHD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -1.54%
YoY- -6.49%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 382,016 317,010 318,417 312,458 280,040 223,200 223,394 42.95%
PBT 54,900 54,103 24,372 30,726 33,524 21,407 33,921 37.80%
Tax -13,084 -6,445 -6,729 -9,102 -11,100 -10,187 -10,048 19.22%
NP 41,816 47,658 17,642 21,624 22,424 11,220 23,873 45.25%
-
NP to SH 31,176 31,367 19,128 24,296 24,676 9,875 19,256 37.84%
-
Tax Rate 23.83% 11.91% 27.61% 29.62% 33.11% 47.59% 29.62% -
Total Cost 340,200 269,352 300,774 290,834 257,616 211,980 199,521 42.67%
-
Net Worth 468,421 464,417 448,403 444,399 440,396 436,480 440,477 4.18%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 468,421 464,417 448,403 444,399 440,396 436,480 440,477 4.18%
NOSH 412,500 412,500 412,500 412,500 412,500 412,500 412,500 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 10.95% 15.03% 5.54% 6.92% 8.01% 5.03% 10.69% -
ROE 6.66% 6.75% 4.27% 5.47% 5.60% 2.26% 4.37% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 95.42 79.18 79.53 78.04 69.95 55.74 55.79 42.97%
EPS 7.80 7.83 4.77 6.06 6.16 2.47 4.81 37.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.16 1.12 1.11 1.10 1.09 1.10 4.19%
Adjusted Per Share Value based on latest NOSH - 412,500
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 95.00 78.83 79.18 77.70 69.64 55.50 55.55 42.96%
EPS 7.75 7.80 4.76 6.04 6.14 2.46 4.79 37.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1648 1.1549 1.1151 1.1051 1.0952 1.0854 1.0954 4.17%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.385 0.375 0.38 0.50 0.455 0.45 0.485 -
P/RPS 0.40 0.47 0.48 0.64 0.65 0.81 0.87 -40.40%
P/EPS 4.94 4.79 7.95 8.24 7.38 18.25 10.09 -37.85%
EY 20.23 20.89 12.57 12.14 13.55 5.48 9.92 60.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.32 0.34 0.45 0.41 0.41 0.44 -17.43%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 29/08/18 24/05/18 23/02/18 22/11/17 25/08/17 25/05/17 -
Price 0.31 0.37 0.40 0.44 0.48 0.45 0.47 -
P/RPS 0.32 0.47 0.50 0.56 0.69 0.81 0.84 -47.41%
P/EPS 3.98 4.72 8.37 7.25 7.79 18.25 9.77 -45.01%
EY 25.12 21.17 11.94 13.79 12.84 5.48 10.23 81.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.32 0.36 0.40 0.44 0.41 0.43 -28.47%

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