[BCB] QoQ Cumulative 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- 44.92%
YoY- 33.53%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 181,801 59,838 398,740 288,354 197,728 123,899 281,945 -25.30%
PBT 25,872 10,293 48,118 38,592 25,143 15,038 43,808 -29.54%
Tax -7,986 -3,990 -13,871 -11,679 -6,034 -4,303 -11,294 -20.58%
NP 17,886 6,303 34,247 26,913 19,109 10,735 32,514 -32.78%
-
NP to SH 16,806 4,365 33,921 24,708 17,049 8,602 30,692 -32.99%
-
Tax Rate 30.87% 38.76% 28.83% 30.26% 24.00% 28.61% 25.78% -
Total Cost 163,915 53,535 364,493 261,441 178,619 113,164 249,431 -24.35%
-
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 4.04% 1.08% 16.94% 6.05% 4.26% 2.19% 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 45.40 29.88 199.12 144.01 98.70 61.94 140.83 -52.88%
EPS 4.20 2.18 8.47 12.34 8.51 4.30 15.33 -57.71%
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 45.21 14.88 99.16 71.71 49.17 30.81 70.11 -25.30%
EPS 4.18 1.09 8.44 6.14 4.24 2.14 7.63 -32.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 1.0357 1.0058 0.498 1.0157 0.9964 0.975 0.9509 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 2.69 3.68 0.51 0.67 0.90 2.24 0.71 142.44%
P/EPS 29.07 50.46 6.02 7.78 10.46 32.33 6.52 170.15%
EY 3.44 1.98 16.61 12.85 9.56 3.09 15.33 -62.97%
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 1.20 4.02 0.57 0.66 1.00 2.02 0.99 13.64%
P/EPS 12.99 55.05 6.67 7.74 11.57 29.07 9.13 26.41%
EY 7.70 1.82 14.99 12.92 8.64 3.44 10.95 -20.87%
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