[BCB] QoQ TTM Result on 30-Sep-2015 [#1]

Stock
[BCB] BCB BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -13.07%
YoY- -22.3%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 301,208 350,942 378,551 330,417 394,478 388,642 357,391 -10.78%
PBT 40,127 37,775 48,686 43,212 47,957 55,797 49,897 -13.53%
Tax -14,395 -11,056 -16,996 -14,732 -15,045 -15,363 -11,520 16.02%
NP 25,732 26,719 31,690 28,480 32,912 40,434 38,377 -23.41%
-
NP to SH 27,224 28,124 32,178 28,183 32,420 37,936 35,901 -16.85%
-
Tax Rate 35.87% 29.27% 34.91% 34.09% 31.37% 27.53% 23.09% -
Total Cost 275,476 324,223 346,861 301,937 361,566 348,208 319,014 -9.32%
-
Net Worth 428,495 420,488 416,490 404,463 200,311 399,947 400,331 4.64%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - 60 6,003 -
Div Payout % - - - - - 0.16% 16.72% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 428,495 420,488 416,490 404,463 200,311 399,947 400,331 4.64%
NOSH 412,500 412,500 400,472 200,229 200,311 199,973 200,165 62.01%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 8.54% 7.61% 8.37% 8.62% 8.34% 10.40% 10.74% -
ROE 6.35% 6.69% 7.73% 6.97% 16.18% 9.49% 8.97% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 75.21 87.63 94.53 165.02 196.93 194.35 178.55 -43.83%
EPS 6.80 7.02 8.04 14.08 16.18 18.97 17.94 -47.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.03 3.00 -
NAPS 1.07 1.05 1.04 2.02 1.00 2.00 2.00 -34.12%
Adjusted Per Share Value based on latest NOSH - 200,229
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 74.90 87.27 94.14 82.17 98.10 96.65 88.87 -10.78%
EPS 6.77 6.99 8.00 7.01 8.06 9.43 8.93 -16.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 1.49 -
NAPS 1.0656 1.0456 1.0357 1.0058 0.4981 0.9946 0.9955 4.64%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.455 0.52 1.22 1.10 1.02 0.96 0.89 -
P/RPS 0.60 0.59 1.29 0.67 0.52 0.49 0.50 12.93%
P/EPS 6.69 7.40 15.18 7.82 6.30 5.06 4.96 22.09%
EY 14.94 13.51 6.59 12.80 15.87 19.76 20.15 -18.09%
DY 0.00 0.00 0.00 0.00 0.00 0.03 3.37 -
P/NAPS 0.43 0.50 1.17 0.54 1.02 0.48 0.45 -2.98%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 25/05/16 29/02/16 26/11/15 28/08/15 27/05/15 12/02/15 -
Price 0.47 0.47 0.545 1.20 1.13 0.955 0.985 -
P/RPS 0.62 0.54 0.58 0.73 0.57 0.49 0.55 8.32%
P/EPS 6.91 6.69 6.78 8.53 6.98 5.03 5.49 16.59%
EY 14.46 14.94 14.74 11.73 14.32 19.86 18.21 -14.26%
DY 0.00 0.00 0.00 0.00 0.00 0.03 3.05 -
P/NAPS 0.44 0.45 0.52 0.59 1.13 0.48 0.49 -6.93%

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