[BCB] YoY Annualized Quarter Result on 30-Sep-2014 [#1]

Stock
[BCB] BCB BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 12.11%
YoY- 111.82%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 280,040 385,884 239,352 495,596 145,012 158,084 104,540 17.83%
PBT 33,524 59,840 41,172 60,152 20,956 15,128 14,880 14.48%
Tax -11,100 -16,052 -15,960 -17,212 -5,028 -3,712 -4,096 18.05%
NP 22,424 43,788 25,212 42,940 15,928 11,416 10,784 12.96%
-
NP to SH 24,676 30,464 17,460 34,408 16,244 11,764 10,092 16.05%
-
Tax Rate 33.11% 26.82% 38.76% 28.61% 23.99% 24.54% 27.53% -
Total Cost 257,616 342,096 214,140 452,656 129,084 146,668 93,756 18.33%
-
Net Worth 440,396 432,410 404,463 392,091 354,087 340,430 333,035 4.76%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 440,396 432,410 404,463 392,091 354,087 340,430 333,035 4.76%
NOSH 412,500 412,500 200,229 200,046 200,049 201,438 201,840 12.63%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 8.01% 11.35% 10.53% 8.66% 10.98% 7.22% 10.32% -
ROE 5.60% 7.05% 4.32% 8.78% 4.59% 3.46% 3.03% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 69.95 96.38 119.54 247.74 72.49 78.48 51.79 5.13%
EPS 6.16 7.60 8.72 17.20 8.12 5.84 5.00 3.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.08 2.02 1.96 1.77 1.69 1.65 -6.52%
Adjusted Per Share Value based on latest NOSH - 200,046
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 67.89 93.55 58.02 120.14 35.15 38.32 25.34 17.83%
EPS 5.98 7.39 4.23 8.34 3.94 2.85 2.45 16.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0676 1.0483 0.9805 0.9505 0.8584 0.8253 0.8074 4.76%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.455 0.48 1.10 1.39 0.69 0.41 0.38 -
P/RPS 0.65 0.50 0.92 0.56 0.95 0.52 0.73 -1.91%
P/EPS 7.38 6.31 12.61 8.08 8.50 7.02 7.60 -0.48%
EY 13.55 15.85 7.93 12.37 11.77 14.24 13.16 0.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.44 0.54 0.71 0.39 0.24 0.23 10.10%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 28/11/16 26/11/15 27/11/14 28/11/13 30/11/12 29/11/11 -
Price 0.48 0.445 1.20 1.25 0.67 0.40 0.40 -
P/RPS 0.69 0.46 1.00 0.50 0.92 0.51 0.77 -1.81%
P/EPS 7.79 5.85 13.76 7.27 8.25 6.85 8.00 -0.44%
EY 12.84 17.10 7.27 13.76 12.12 14.60 12.50 0.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.59 0.64 0.38 0.24 0.24 10.61%

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