[BCB] QoQ Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[BCB] BCB BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -3.38%
YoY- 33.53%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 363,602 239,352 398,740 384,472 395,456 495,596 281,945 18.42%
PBT 51,744 41,172 48,118 51,456 50,286 60,152 43,808 11.70%
Tax -15,972 -15,960 -13,871 -15,572 -12,068 -17,212 -11,294 25.91%
NP 35,772 25,212 34,247 35,884 38,218 42,940 32,514 6.55%
-
NP to SH 33,612 17,460 33,921 32,944 34,098 34,408 30,692 6.22%
-
Tax Rate 30.87% 38.76% 28.83% 30.26% 24.00% 28.61% 25.78% -
Total Cost 327,830 214,140 364,493 348,588 357,238 452,656 249,431 19.92%
-
Net Worth 416,490 404,463 200,247 408,462 400,681 392,091 382,385 5.84%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - 60 -
Div Payout % - - - - - - 0.20% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 416,490 404,463 200,247 408,462 400,681 392,091 382,385 5.84%
NOSH 400,472 200,229 200,247 200,226 200,340 200,046 200,201 58.55%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 9.84% 10.53% 8.59% 9.33% 9.66% 8.66% 11.53% -
ROE 8.07% 4.32% 16.94% 8.07% 8.51% 8.78% 8.03% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 90.79 119.54 199.12 192.02 197.39 247.74 140.83 -25.31%
EPS 8.40 8.72 8.47 16.45 17.02 17.20 15.33 -32.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
NAPS 1.04 2.02 1.00 2.04 2.00 1.96 1.91 -33.24%
Adjusted Per Share Value based on latest NOSH - 199,973
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 88.15 58.02 96.66 93.21 95.87 120.14 68.35 18.42%
EPS 8.15 4.23 8.22 7.99 8.27 8.34 7.44 6.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 1.0097 0.9805 0.4854 0.9902 0.9713 0.9505 0.927 5.84%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.22 1.10 1.02 0.96 0.89 1.39 1.00 -
P/RPS 1.34 0.92 0.51 0.50 0.45 0.56 0.71 52.54%
P/EPS 14.54 12.61 6.02 5.83 5.23 8.08 6.52 70.44%
EY 6.88 7.93 16.61 17.14 19.12 12.37 15.33 -41.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
P/NAPS 1.17 0.54 1.02 0.47 0.45 0.71 0.52 71.45%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 26/11/15 28/08/15 27/05/15 12/02/15 27/11/14 29/08/14 -
Price 0.545 1.20 1.13 0.955 0.985 1.25 1.40 -
P/RPS 0.60 1.00 0.57 0.50 0.50 0.50 0.99 -28.31%
P/EPS 6.49 13.76 6.67 5.80 5.79 7.27 9.13 -20.30%
EY 15.40 7.27 14.99 17.23 17.28 13.76 10.95 25.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 0.52 0.59 1.13 0.47 0.49 0.64 0.73 -20.19%

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