[BCMALL] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[BCMALL] BCM ALLIANCE BERHAD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -8.19%
YoY- -12.7%
Quarter Report
Latest QR
Upcoming QR
BCMALL's Result
BCMALL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 69,998 108,921 94,226 75,284 61,793 67,549 0.71%
PBT 5,554 8,598 12,382 7,306 9,056 11,573 -13.64%
Tax -1,593 -2,582 -3,089 -1,502 -2,408 -2,896 -11.25%
NP 3,961 6,016 9,293 5,804 6,648 8,677 -14.50%
-
NP to SH 3,098 5,760 9,032 5,804 6,648 8,677 -18.59%
-
Tax Rate 28.68% 30.03% 24.95% 20.56% 26.59% 25.02% -
Total Cost 66,037 102,905 84,933 69,480 55,145 58,872 2.32%
-
Net Worth 54,762 50,550 46,337 37,912 4,796 0 -
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - 1,123 - - 511 - -
Div Payout % - 19.50% - - 7.70% - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 54,762 50,550 46,337 37,912 4,796 0 -
NOSH 421,250 421,250 421,250 421,250 337,000 19 638.25%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 5.66% 5.52% 9.86% 7.71% 10.76% 12.85% -
ROE 5.66% 11.39% 19.49% 15.31% 138.59% 0.00% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 16.62 25.86 22.37 17.87 64.41 337,763.56 -86.21%
EPS 0.73 1.37 2.15 1.37 6.93 43,386.67 -88.87%
DPS 0.00 0.27 0.00 0.00 0.53 0.00 -
NAPS 0.13 0.12 0.11 0.09 0.05 0.00 -
Adjusted Per Share Value based on latest NOSH - 421,250
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 3.44 5.35 4.63 3.70 3.04 3.32 0.71%
EPS 0.15 0.28 0.44 0.29 0.33 0.43 -18.97%
DPS 0.00 0.06 0.00 0.00 0.03 0.00 -
NAPS 0.0269 0.0249 0.0228 0.0186 0.0024 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 - - -
Price 0.25 0.145 0.235 0.175 0.00 0.00 -
P/RPS 1.50 0.56 1.05 0.98 0.00 0.00 -
P/EPS 33.99 10.60 10.96 12.70 0.00 0.00 -
EY 2.94 9.43 9.12 7.87 0.00 0.00 -
DY 0.00 1.84 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.21 2.14 1.94 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/20 26/11/19 28/11/18 24/11/17 30/11/16 - -
Price 0.26 0.14 0.215 0.175 0.175 0.00 -
P/RPS 1.56 0.54 0.96 0.98 0.27 0.00 -
P/EPS 35.35 10.24 10.03 12.70 2.53 0.00 -
EY 2.83 9.77 9.97 7.87 39.60 0.00 -
DY 0.00 1.90 0.00 0.00 3.05 0.00 -
P/NAPS 2.00 1.17 1.95 1.94 3.50 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