[BCB] QoQ Annualized Quarter Result on 31-Mar-2017 [#3]

Stock
[BCB] BCB BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -25.89%
YoY- -29.24%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 312,458 280,040 223,200 223,394 279,362 385,884 301,208 2.46%
PBT 30,726 33,524 21,407 33,921 49,052 59,840 40,127 -16.26%
Tax -9,102 -11,100 -10,187 -10,048 -13,616 -16,052 -14,398 -26.27%
NP 21,624 22,424 11,220 23,873 35,436 43,788 25,729 -10.91%
-
NP to SH 24,296 24,676 9,875 19,256 25,982 30,464 27,223 -7.28%
-
Tax Rate 29.62% 33.11% 47.59% 29.62% 27.76% 26.82% 35.88% -
Total Cost 290,834 257,616 211,980 199,521 243,926 342,096 275,479 3.67%
-
Net Worth 444,399 440,396 436,480 440,477 436,458 432,410 428,361 2.47%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 444,399 440,396 436,480 440,477 436,458 432,410 428,361 2.47%
NOSH 412,500 412,500 412,500 412,500 412,500 412,500 400,338 2.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 6.92% 8.01% 5.03% 10.69% 12.68% 11.35% 8.54% -
ROE 5.47% 5.60% 2.26% 4.37% 5.95% 7.05% 6.36% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 78.04 69.95 55.74 55.79 69.77 96.38 75.24 2.45%
EPS 6.06 6.16 2.47 4.81 6.48 7.60 6.80 -7.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.10 1.09 1.10 1.09 1.08 1.07 2.47%
Adjusted Per Share Value based on latest NOSH - 412,500
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 77.70 69.64 55.50 55.55 69.47 95.96 74.90 2.47%
EPS 6.04 6.14 2.46 4.79 6.46 7.58 6.77 -7.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1051 1.0952 1.0854 1.0954 1.0854 1.0753 1.0652 2.47%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.50 0.455 0.45 0.485 0.45 0.48 0.455 -
P/RPS 0.64 0.65 0.81 0.87 0.65 0.50 0.60 4.38%
P/EPS 8.24 7.38 18.25 10.09 6.94 6.31 6.69 14.86%
EY 12.14 13.55 5.48 9.92 14.42 15.85 14.95 -12.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.41 0.41 0.44 0.41 0.44 0.43 3.06%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 23/02/18 22/11/17 25/08/17 25/05/17 23/02/17 28/11/16 29/08/16 -
Price 0.44 0.48 0.45 0.47 0.48 0.445 0.47 -
P/RPS 0.56 0.69 0.81 0.84 0.69 0.46 0.62 -6.54%
P/EPS 7.25 7.79 18.25 9.77 7.40 5.85 6.91 3.24%
EY 13.79 12.84 5.48 10.23 13.52 17.10 14.47 -3.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.44 0.41 0.43 0.44 0.41 0.44 -6.14%

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