[BCB] QoQ TTM Result on 31-Mar-2016 [#3]

Stock
[BCB] BCB BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -12.6%
YoY- -25.86%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 259,088 337,841 301,208 350,942 378,551 330,417 394,478 -24.34%
PBT 38,781 44,794 40,127 37,775 48,686 43,212 47,957 -13.14%
Tax -13,218 -14,418 -14,395 -11,056 -16,996 -14,732 -15,045 -8.23%
NP 25,563 30,376 25,732 26,719 31,690 28,480 32,912 -15.43%
-
NP to SH 23,408 30,475 27,224 28,124 32,178 28,183 32,420 -19.43%
-
Tax Rate 34.08% 32.19% 35.87% 29.27% 34.91% 34.09% 31.37% -
Total Cost 233,525 307,465 275,476 324,223 346,861 301,937 361,566 -25.18%
-
Net Worth 436,458 432,410 428,495 420,488 416,490 404,463 200,311 67.67%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 436,458 432,410 428,495 420,488 416,490 404,463 200,311 67.67%
NOSH 412,500 412,500 412,500 412,500 400,472 200,229 200,311 61.50%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 9.87% 8.99% 8.54% 7.61% 8.37% 8.62% 8.34% -
ROE 5.36% 7.05% 6.35% 6.69% 7.73% 6.97% 16.18% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 64.70 84.38 75.21 87.63 94.53 165.02 196.93 -52.22%
EPS 5.85 7.61 6.80 7.02 8.04 14.08 16.18 -49.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.08 1.07 1.05 1.04 2.02 1.00 5.88%
Adjusted Per Share Value based on latest NOSH - 412,500
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 64.43 84.01 74.90 87.27 94.14 82.17 98.10 -24.34%
EPS 5.82 7.58 6.77 6.99 8.00 7.01 8.06 -19.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0854 1.0753 1.0656 1.0456 1.0357 1.0058 0.4981 67.68%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.45 0.48 0.455 0.52 1.22 1.10 1.02 -
P/RPS 0.70 0.57 0.60 0.59 1.29 0.67 0.52 21.80%
P/EPS 7.70 6.31 6.69 7.40 15.18 7.82 6.30 14.24%
EY 12.99 15.86 14.94 13.51 6.59 12.80 15.87 -12.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.44 0.43 0.50 1.17 0.54 1.02 -45.38%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 28/11/16 29/08/16 25/05/16 29/02/16 26/11/15 28/08/15 -
Price 0.48 0.445 0.47 0.47 0.545 1.20 1.13 -
P/RPS 0.74 0.53 0.62 0.54 0.58 0.73 0.57 18.91%
P/EPS 8.21 5.85 6.91 6.69 6.78 8.53 6.98 11.37%
EY 12.18 17.10 14.46 14.94 14.74 11.73 14.32 -10.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.44 0.45 0.52 0.59 1.13 -46.52%

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