[BCB] QoQ TTM Result on 31-Mar-2021 [#3]

Stock
[BCB] BCB BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 61.24%
YoY- -84.17%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 149,675 148,820 198,829 206,362 187,037 225,458 253,915 -29.62%
PBT 14,670 9,740 22,939 14,679 11,456 21,396 35,123 -44.03%
Tax -7,614 -5,496 -8,030 -10,032 -10,113 -11,526 -13,382 -31.26%
NP 7,056 4,244 14,909 4,647 1,343 9,870 21,741 -52.67%
-
NP to SH 12,741 9,289 15,847 6,593 4,089 8,546 16,180 -14.68%
-
Tax Rate 51.90% 56.43% 35.01% 68.34% 88.28% 53.87% 38.10% -
Total Cost 142,619 144,576 183,920 201,715 185,694 215,588 232,174 -27.67%
-
Net Worth 455,567 451,571 451,571 475,549 475,549 471,552 519,507 -8.36%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 455,567 451,571 451,571 475,549 475,549 471,552 519,507 -8.36%
NOSH 412,500 412,500 412,500 412,500 412,500 412,500 412,500 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 4.71% 2.85% 7.50% 2.25% 0.72% 4.38% 8.56% -
ROE 2.80% 2.06% 3.51% 1.39% 0.86% 1.81% 3.11% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 37.45 37.24 49.75 51.64 46.80 56.42 63.54 -29.63%
EPS 3.19 2.32 3.97 1.65 1.02 2.14 4.05 -14.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.13 1.13 1.19 1.19 1.18 1.30 -8.36%
Adjusted Per Share Value based on latest NOSH - 412,500
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 37.22 37.01 49.44 51.32 46.51 56.07 63.14 -29.62%
EPS 3.17 2.31 3.94 1.64 1.02 2.13 4.02 -14.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1329 1.1229 1.1229 1.1826 1.1826 1.1726 1.2919 -8.36%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.25 0.26 0.27 0.29 0.36 0.295 0.33 -
P/RPS 0.67 0.70 0.54 0.56 0.77 0.52 0.52 18.35%
P/EPS 7.84 11.19 6.81 17.58 35.18 13.79 8.15 -2.54%
EY 12.75 8.94 14.69 5.69 2.84 7.25 12.27 2.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.23 0.24 0.24 0.30 0.25 0.25 -8.14%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 24/11/21 23/09/21 28/05/21 24/02/21 19/11/20 26/08/20 -
Price 0.24 0.27 0.265 0.31 0.315 0.315 0.28 -
P/RPS 0.64 0.73 0.53 0.60 0.67 0.56 0.44 28.28%
P/EPS 7.53 11.62 6.68 18.79 30.79 14.73 6.92 5.77%
EY 13.28 8.61 14.96 5.32 3.25 6.79 14.46 -5.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.24 0.23 0.26 0.26 0.27 0.22 -3.04%

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