[BCB] QoQ Annualized Quarter Result on 31-Mar-2016 [#3]

Stock
[BCB] BCB BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -19.03%
YoY- -17.39%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 279,362 385,884 301,208 326,424 363,602 239,352 398,740 -21.03%
PBT 49,052 59,840 40,127 37,878 51,744 41,172 48,118 1.28%
Tax -13,616 -16,052 -14,398 -10,256 -15,972 -15,960 -13,871 -1.22%
NP 35,436 43,788 25,729 27,622 35,772 25,212 34,247 2.29%
-
NP to SH 25,982 30,464 27,223 27,214 33,612 17,460 33,921 -16.21%
-
Tax Rate 27.76% 26.82% 35.88% 27.08% 30.87% 38.76% 28.83% -
Total Cost 243,926 342,096 275,479 298,801 327,830 214,140 364,493 -23.39%
-
Net Worth 436,458 432,410 428,361 420,488 416,490 404,463 200,247 67.70%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 436,458 432,410 428,361 420,488 416,490 404,463 200,247 67.70%
NOSH 412,500 412,500 400,338 412,500 400,472 200,229 200,247 61.54%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 12.68% 11.35% 8.54% 8.46% 9.84% 10.53% 8.59% -
ROE 5.95% 7.05% 6.36% 6.47% 8.07% 4.32% 16.94% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 69.77 96.38 75.24 81.51 90.79 119.54 199.12 -50.14%
EPS 6.48 7.60 6.80 6.80 8.40 8.72 8.47 -16.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.08 1.07 1.05 1.04 2.02 1.00 5.88%
Adjusted Per Share Value based on latest NOSH - 412,500
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 69.47 95.96 74.90 81.17 90.42 59.52 99.16 -21.03%
EPS 6.46 7.58 6.77 6.77 8.36 4.34 8.44 -16.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0854 1.0753 1.0652 1.0456 1.0357 1.0058 0.498 67.70%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.45 0.48 0.455 0.52 1.22 1.10 1.02 -
P/RPS 0.65 0.50 0.60 0.64 1.34 0.92 0.51 17.46%
P/EPS 6.94 6.31 6.69 7.65 14.54 12.61 6.02 9.89%
EY 14.42 15.85 14.95 13.07 6.88 7.93 16.61 -8.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.44 0.43 0.50 1.17 0.54 1.02 -45.38%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 28/11/16 29/08/16 25/05/16 29/02/16 26/11/15 28/08/15 -
Price 0.48 0.445 0.47 0.47 0.545 1.20 1.13 -
P/RPS 0.69 0.46 0.62 0.58 0.60 1.00 0.57 13.51%
P/EPS 7.40 5.85 6.91 6.92 6.49 13.76 6.67 7.13%
EY 13.52 17.10 14.47 14.46 15.40 7.27 14.99 -6.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.44 0.45 0.52 0.59 1.13 -46.52%

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