[BCB] QoQ TTM Result on 31-Dec-2015 [#2]

Stock
[BCB] BCB BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 14.18%
YoY- -10.37%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 337,841 301,208 350,942 378,551 330,417 394,478 388,642 -8.89%
PBT 44,794 40,127 37,775 48,686 43,212 47,957 55,797 -13.58%
Tax -14,418 -14,395 -11,056 -16,996 -14,732 -15,045 -15,363 -4.13%
NP 30,376 25,732 26,719 31,690 28,480 32,912 40,434 -17.31%
-
NP to SH 30,475 27,224 28,124 32,178 28,183 32,420 37,936 -13.54%
-
Tax Rate 32.19% 35.87% 29.27% 34.91% 34.09% 31.37% 27.53% -
Total Cost 307,465 275,476 324,223 346,861 301,937 361,566 348,208 -7.94%
-
Net Worth 432,410 428,495 420,488 416,490 404,463 200,311 399,947 5.32%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - 60 -
Div Payout % - - - - - - 0.16% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 432,410 428,495 420,488 416,490 404,463 200,311 399,947 5.32%
NOSH 412,500 412,500 412,500 400,472 200,229 200,311 199,973 61.83%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 8.99% 8.54% 7.61% 8.37% 8.62% 8.34% 10.40% -
ROE 7.05% 6.35% 6.69% 7.73% 6.97% 16.18% 9.49% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 84.38 75.21 87.63 94.53 165.02 196.93 194.35 -42.57%
EPS 7.61 6.80 7.02 8.04 14.08 16.18 18.97 -45.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
NAPS 1.08 1.07 1.05 1.04 2.02 1.00 2.00 -33.61%
Adjusted Per Share Value based on latest NOSH - 400,472
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 81.90 73.02 85.08 91.77 80.10 95.63 94.22 -8.89%
EPS 7.39 6.60 6.82 7.80 6.83 7.86 9.20 -13.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 1.0483 1.0388 1.0194 1.0097 0.9805 0.4856 0.9696 5.32%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.48 0.455 0.52 1.22 1.10 1.02 0.96 -
P/RPS 0.57 0.60 0.59 1.29 0.67 0.52 0.49 10.57%
P/EPS 6.31 6.69 7.40 15.18 7.82 6.30 5.06 15.80%
EY 15.86 14.94 13.51 6.59 12.80 15.87 19.76 -13.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
P/NAPS 0.44 0.43 0.50 1.17 0.54 1.02 0.48 -5.62%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 29/08/16 25/05/16 29/02/16 26/11/15 28/08/15 27/05/15 -
Price 0.445 0.47 0.47 0.545 1.20 1.13 0.955 -
P/RPS 0.53 0.62 0.54 0.58 0.73 0.57 0.49 5.35%
P/EPS 5.85 6.91 6.69 6.78 8.53 6.98 5.03 10.56%
EY 17.10 14.46 14.94 14.74 11.73 14.32 19.86 -9.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
P/NAPS 0.41 0.44 0.45 0.52 0.59 1.13 0.48 -9.94%

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