[BCB] QoQ Annualized Quarter Result on 31-Mar-2023 [#3]

Stock
[BCB] BCB BHD
Announcement Date
22-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- -23.9%
YoY- 2.52%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 193,864 201,928 246,966 233,757 253,730 258,936 218,936 -7.76%
PBT 19,428 16,076 33,928 28,840 41,182 44,140 33,029 -29.72%
Tax -5,698 -3,992 -9,773 -3,010 -8,684 -10,840 -14,911 -47.24%
NP 13,730 12,084 24,155 25,829 32,498 33,300 18,118 -16.83%
-
NP to SH 12,764 14,404 24,410 25,456 33,450 37,412 20,031 -25.88%
-
Tax Rate 29.33% 24.83% 28.81% 10.44% 21.09% 24.56% 45.15% -
Total Cost 180,134 189,844 222,811 207,928 221,232 225,636 200,818 -6.97%
-
Net Worth 507,518 503,522 499,526 491,533 487,537 479,545 471,552 5.00%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 507,518 503,522 499,526 491,533 487,537 479,545 471,552 5.00%
NOSH 412,500 412,500 412,500 412,500 412,500 412,500 412,500 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 7.08% 5.98% 9.78% 11.05% 12.81% 12.86% 8.28% -
ROE 2.51% 2.86% 4.89% 5.18% 6.86% 7.80% 4.25% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 48.51 50.53 61.80 58.49 63.49 64.80 54.79 -7.77%
EPS 3.20 3.60 6.11 6.37 8.38 9.36 5.01 -25.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.26 1.25 1.23 1.22 1.20 1.18 5.00%
Adjusted Per Share Value based on latest NOSH - 412,500
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 48.21 50.21 61.41 58.13 63.10 64.39 54.44 -7.76%
EPS 3.17 3.58 6.07 6.33 8.32 9.30 4.98 -25.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2621 1.2521 1.2422 1.2223 1.2124 1.1925 1.1726 5.01%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.29 0.325 0.30 0.28 0.26 0.21 0.215 -
P/RPS 0.60 0.64 0.49 0.48 0.41 0.32 0.39 33.16%
P/EPS 9.08 9.02 4.91 4.40 3.11 2.24 4.29 64.62%
EY 11.01 11.09 20.36 22.75 32.19 44.58 23.31 -39.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.26 0.24 0.23 0.21 0.17 0.18 17.69%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 27/11/23 28/08/23 22/05/23 20/02/23 23/11/22 29/08/22 -
Price 0.28 0.31 0.31 0.30 0.28 0.225 0.215 -
P/RPS 0.58 0.61 0.50 0.51 0.44 0.35 0.39 30.19%
P/EPS 8.77 8.60 5.08 4.71 3.35 2.40 4.29 60.86%
EY 11.41 11.63 19.70 21.23 29.89 41.61 23.31 -37.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.25 0.25 0.24 0.23 0.19 0.18 14.27%

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