[BCB] QoQ Annualized Quarter Result on 31-Mar-2018 [#3]

Stock
[BCB] BCB BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -21.27%
YoY- -0.66%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB'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 419,924 382,016 317,010 318,417 312,458 280,040 223,200 52.22%
PBT 51,260 54,900 54,103 24,372 30,726 33,524 21,407 78.69%
Tax -11,684 -13,084 -6,445 -6,729 -9,102 -11,100 -10,187 9.54%
NP 39,576 41,816 47,658 17,642 21,624 22,424 11,220 131.18%
-
NP to SH 26,822 31,176 31,367 19,128 24,296 24,676 9,875 94.31%
-
Tax Rate 22.79% 23.83% 11.91% 27.61% 29.62% 33.11% 47.59% -
Total Cost 380,348 340,200 269,352 300,774 290,834 257,616 211,980 47.50%
-
Net Worth 475,559 468,421 464,417 448,403 444,399 440,396 436,480 5.86%
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 475,559 468,421 464,417 448,403 444,399 440,396 436,480 5.86%
NOSH 412,500 412,500 412,500 412,500 412,500 412,500 412,500 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 9.42% 10.95% 15.03% 5.54% 6.92% 8.01% 5.03% -
ROE 5.64% 6.66% 6.75% 4.27% 5.47% 5.60% 2.26% -
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 105.08 95.42 79.18 79.53 78.04 69.95 55.74 52.42%
EPS 6.72 7.80 7.83 4.77 6.06 6.16 2.47 94.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.17 1.16 1.12 1.11 1.10 1.09 6.00%
Adjusted Per Share Value based on latest NOSH - 412,500
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 104.42 95.00 78.83 79.18 77.70 69.64 55.50 52.22%
EPS 6.67 7.75 7.80 4.76 6.04 6.14 2.46 94.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1826 1.1648 1.1549 1.1151 1.1051 1.0952 1.0854 5.86%
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 0.22 0.385 0.375 0.38 0.50 0.455 0.45 -
P/RPS 0.21 0.40 0.47 0.48 0.64 0.65 0.81 -59.24%
P/EPS 3.28 4.94 4.79 7.95 8.24 7.38 18.25 -68.05%
EY 30.51 20.23 20.89 12.57 12.14 13.55 5.48 213.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.33 0.32 0.34 0.45 0.41 0.41 -42.14%
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 22/02/19 30/11/18 29/08/18 24/05/18 23/02/18 22/11/17 25/08/17 -
Price 0.295 0.31 0.37 0.40 0.44 0.48 0.45 -
P/RPS 0.28 0.32 0.47 0.50 0.56 0.69 0.81 -50.64%
P/EPS 4.40 3.98 4.72 8.37 7.25 7.79 18.25 -61.16%
EY 22.75 25.12 21.17 11.94 13.79 12.84 5.48 157.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.32 0.36 0.40 0.44 0.41 -28.02%

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