[BCMALL] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[BCMALL] BCM ALLIANCE BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -8.15%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BCMALL's Result
BCMALL's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 75,199 70,045 70,553 65,080 60,003 59,003 58,321 18.44%
PBT 4,820 4,476 6,314 6,131 5,635 6,979 6,816 -20.60%
Tax -1,561 -1,787 -2,231 -2,208 -1,364 -1,580 -2,048 -16.54%
NP 3,259 2,689 4,083 3,923 4,271 5,399 4,768 -22.38%
-
NP to SH 3,259 2,689 4,083 3,923 4,271 5,399 4,768 -22.38%
-
Tax Rate 32.39% 39.92% 35.33% 36.01% 24.21% 22.64% 30.05% -
Total Cost 71,940 67,356 66,470 61,157 55,732 53,604 53,553 21.72%
-
Net Worth 37,912 37,912 24,991 32,444 4,796 21,213 0 -
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - 1,697 - - - - -
Div Payout % - - 41.56% - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 37,912 37,912 24,991 32,444 4,796 21,213 0 -
NOSH 421,250 421,250 421,250 421,250 337,000 424,262 20 75707.13%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 4.33% 3.84% 5.79% 6.03% 7.12% 9.15% 8.18% -
ROE 8.60% 7.09% 16.34% 12.09% 89.04% 25.45% 0.00% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 17.85 16.63 25.41 16.05 62.55 13.91 291,605.00 -99.84%
EPS 0.77 0.64 1.47 0.97 4.45 1.27 23,840.00 -99.89%
DPS 0.00 0.00 0.61 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.08 0.05 0.05 0.00 -
Adjusted Per Share Value based on latest NOSH - 421,250
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 3.43 3.19 3.22 2.97 2.73 2.69 2.66 18.45%
EPS 0.15 0.12 0.19 0.18 0.19 0.25 0.22 -22.51%
DPS 0.00 0.00 0.08 0.00 0.00 0.00 0.00 -
NAPS 0.0173 0.0173 0.0114 0.0148 0.0022 0.0097 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 - - - -
Price 0.175 0.205 0.185 0.17 0.00 0.00 0.00 -
P/RPS 0.98 1.23 0.73 1.06 0.00 0.00 0.00 -
P/EPS 22.62 32.11 12.58 17.57 0.00 0.00 0.00 -
EY 4.42 3.11 7.95 5.69 0.00 0.00 0.00 -
DY 0.00 0.00 3.30 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 2.28 2.06 2.13 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 28/08/17 25/05/17 - - - - -
Price 0.175 0.19 0.215 0.00 0.00 0.00 0.00 -
P/RPS 0.98 1.14 0.85 0.00 0.00 0.00 0.00 -
P/EPS 22.62 29.76 14.62 0.00 0.00 0.00 0.00 -
EY 4.42 3.36 6.84 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 2.84 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 2.11 2.39 0.00 0.00 0.00 0.00 -

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