[BCB] QoQ TTM 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- 5.67%
YoY- 49.38%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 378,551 330,417 394,478 388,642 357,391 366,153 278,507 22.63%
PBT 48,686 43,212 47,957 55,797 49,897 53,393 43,594 7.62%
Tax -16,996 -14,732 -15,045 -15,363 -11,520 -13,084 -10,038 41.92%
NP 31,690 28,480 32,912 40,434 38,377 40,309 33,556 -3.73%
-
NP to SH 32,178 28,183 32,420 37,936 35,901 36,273 31,732 0.93%
-
Tax Rate 34.91% 34.09% 31.37% 27.53% 23.09% 24.51% 23.03% -
Total Cost 346,861 301,937 361,566 348,208 319,014 325,844 244,951 26.02%
-
Net Worth 416,490 404,463 200,311 399,947 400,331 392,091 382,231 5.87%
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 6,003 6,003 6,003 -
Div Payout % - - - 0.16% 16.72% 16.55% 18.92% -
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 416,490 404,463 200,311 399,947 400,331 392,091 382,231 5.87%
NOSH 400,472 200,229 200,311 199,973 200,165 200,046 200,121 58.60%
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 8.37% 8.62% 8.34% 10.40% 10.74% 11.01% 12.05% -
ROE 7.73% 6.97% 16.18% 9.49% 8.97% 9.25% 8.30% -
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 94.53 165.02 196.93 194.35 178.55 183.03 139.17 -22.67%
EPS 8.04 14.08 16.18 18.97 17.94 18.13 15.86 -36.34%
DPS 0.00 0.00 0.00 0.03 3.00 3.00 3.00 -
NAPS 1.04 2.02 1.00 2.00 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 91.77 80.10 95.63 94.22 86.64 88.76 67.52 22.63%
EPS 7.80 6.83 7.86 9.20 8.70 8.79 7.69 0.94%
DPS 0.00 0.00 0.00 0.01 1.46 1.46 1.46 -
NAPS 1.0097 0.9805 0.4856 0.9696 0.9705 0.9505 0.9266 5.87%
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 1.29 0.67 0.52 0.49 0.50 0.76 0.72 47.35%
P/EPS 15.18 7.82 6.30 5.06 4.96 7.67 6.31 79.25%
EY 6.59 12.80 15.87 19.76 20.15 13.04 15.86 -44.22%
DY 0.00 0.00 0.00 0.03 3.37 2.16 3.00 -
P/NAPS 1.17 0.54 1.02 0.48 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 0.58 0.73 0.57 0.49 0.55 0.68 1.01 -30.84%
P/EPS 6.78 8.53 6.98 5.03 5.49 6.89 8.83 -16.10%
EY 14.74 11.73 14.32 19.86 18.21 14.51 11.33 19.11%
DY 0.00 0.00 0.00 0.03 3.05 2.40 2.14 -
P/NAPS 0.52 0.59 1.13 0.48 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