[BCB] QoQ TTM Result on 30-Sep-2019 [#1]

Stock
[BCB] BCB BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 14.75%
YoY- 35.69%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 253,915 350,461 432,888 441,639 432,023 389,089 370,743 -22.31%
PBT 35,123 78,630 87,058 84,758 74,197 66,529 64,370 -33.25%
Tax -13,382 -16,647 -18,208 -18,342 -17,223 -8,800 -7,735 44.16%
NP 21,741 61,983 68,850 66,416 56,974 57,729 56,635 -47.21%
-
NP to SH 16,180 41,645 47,435 44,768 39,013 34,302 32,631 -37.37%
-
Tax Rate 38.10% 21.17% 20.91% 21.64% 23.21% 13.23% 12.02% -
Total Cost 232,174 288,478 364,038 375,223 375,049 331,360 314,108 -18.26%
-
Net Worth 519,507 467,556 471,552 459,564 447,586 475,560 475,559 6.07%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 519,507 467,556 471,552 459,564 447,586 475,560 475,559 6.07%
NOSH 412,500 412,500 412,500 412,500 412,500 412,500 412,500 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 8.56% 17.69% 15.90% 15.04% 13.19% 14.84% 15.28% -
ROE 3.11% 8.91% 10.06% 9.74% 8.72% 7.21% 6.86% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 63.54 87.70 108.32 110.51 108.11 97.36 92.77 -22.31%
EPS 4.05 10.42 11.87 11.20 9.76 8.58 8.17 -37.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.17 1.18 1.15 1.12 1.19 1.19 6.07%
Adjusted Per Share Value based on latest NOSH - 412,500
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 63.14 87.15 107.65 109.82 107.43 96.76 92.19 -22.31%
EPS 4.02 10.36 11.80 11.13 9.70 8.53 8.11 -37.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2919 1.1627 1.1726 1.1428 1.113 1.1826 1.1826 6.07%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.33 0.225 0.35 0.275 0.235 0.285 0.22 -
P/RPS 0.52 0.26 0.32 0.25 0.22 0.29 0.24 67.51%
P/EPS 8.15 2.16 2.95 2.45 2.41 3.32 2.69 109.52%
EY 12.27 46.32 33.91 40.74 41.54 30.12 37.12 -52.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.19 0.30 0.24 0.21 0.24 0.18 24.50%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 25/06/20 26/02/20 27/11/19 28/08/19 24/05/19 22/02/19 -
Price 0.28 0.33 0.36 0.27 0.24 0.255 0.295 -
P/RPS 0.44 0.38 0.33 0.24 0.22 0.26 0.32 23.67%
P/EPS 6.92 3.17 3.03 2.41 2.46 2.97 3.61 54.37%
EY 14.46 31.58 32.97 41.49 40.68 33.66 27.68 -35.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.28 0.31 0.23 0.21 0.21 0.25 -8.17%

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